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% |
Rental property for sale in West Columbia at 231 Wentworth Dr, West Columbia, TX, 77486 offers $3,469/mo rent that, after a $1,762/mo payment, leaves $859/mo cash flow. Total monthly income is $3,469/mo, and annual cash flow is $10,311/yr on $119,307 cash. Return on cash invested measures 28.55% in year one, and rental yield stands at 11.57% at a $359,900 entry. Equity gained on principal adds $2,322/yr while 5% annual appreciation compounds into $99,434 by year five. Five-year ROI records 150.6% and total cumulative return in cash reaches $179,678. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,469/mo property income versus a $1,762/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
8,999 sqft lot
$N/A/sqft
$150 quarterly 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 |
|---|---|---|
| 2025-09-20 | Listed for sale | $359,900 |
| 2019-12-07 | Listing removed | $225,000 |
| 2019-11-09 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-21 | $4445.16 | 11.04% | $336,710 | 10.00% |
| 2023-09-21 | $4003.38 | -5.29% | $306,100 | 23.68% |
| 2022-09-21 | $4226.98 | 0.47% | $247,500 | 10.00% |
Listed by: Karen DeLeon-Bailes • Bailes Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #39424235
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.
