Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in West Columbia at 2282 Riverside Dr, West Columbia, TX, 77486 offers a 11.5% rental yield on a $293,490 purchase with $2,813/mo rent. Total monthly income registers $2,813/mo, and a $1,436/mo payment leaves $676/mo available for distribution. Annual cash flow reaches $8,117/yr on $97,292 to close, and return on cash invested stands at 28.25% in year one. Equity gained on principal adds $1,894/yr while 5% annual appreciation supports $81,086 over five years. Portfolio math shows five-year ROI at 149.03% and total cumulative return in cash at $144,992. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,813/mo property income against a $1,436/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
0.27 Acres lot
$N/A/sqft
$50 monthly HOA
Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,788 (100%) |
| Owner Occupied HU | 2,692 (71.1%) |
| Renter Occupied HU | 659 (17.4%) |
| Vacant Housing Units | 437 (11.5%) |
| Median Home Value | $302,842 |
| Average Home Value | $340,786 |
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Date | Event | Price |
|---|---|---|
| 2024-11-14 | Listed for sale | $293,490 |
| 2024-08-09 | Listing removed | $299,900 |
| 2024-08-09 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3232.22 | -3.51% | $291,830 | 10.00% |
| 2023-02-13 | $3349.71 | -21.23% | $265,300 | 6.61% |
| 2022-02-13 | $4252.36 | -3.67% | $248,850 | 5.71% |
Listed by: Patricia Taylor • Coldwell Banker Ultimate
Mls Name: HAR
Mls Provider:
Mls ID: #64644289
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
