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 2327 Ridgewood Dr, West Columbia, TX, 77486 listed at $364,990 pairs $3,172/mo rent with a $1,786/mo payment to leave $527/mo cash flow. Total monthly income runs $3,172/mo, and annual cash flow reaches $6,323/yr on $120,994 cash to close. Return on cash invested measures 25.14% in year one, and rental yield registers 10.43% at a $364,990 basis. Equity gained on principal adds $2,355/yr, and annual property appreciation at 5% supports $100,840 by year five. Five-year ROI tracks 132.25% and total cumulative return in cash totals $160,012. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,172/mo property income relative to a $1,786/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-12-21 | Price change | $364,990 |
| 2024-08-31 | Listed for sale | $359,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $408.85 | -16.11% | $30,910 | -16.23% |
| 2023-02-13 | $487.37 | -35.99% | $36,900 | N/A |
| 2022-02-13 | $761.36 | 157.97% | $36,900 | 173.33% |
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #90491391
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.
