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 244 Mossy Mdw, West Columbia, TX, 77486 generates $2,659/mo in rent and, after a $1,443/mo payment, leaves $512/mo in cash flow. Total monthly income is $2,659/mo, and annual cash flow is $6,148/yr on $97,759 invested. Return on cash invested sits at 26.2% in year one, and rental yield is 10.82% on a $294,900 entry. Equity gained on principal adds $1,903/yr, while 5% annual appreciation builds toward $81,475 over five years. Five-year ROI reaches 138.02% and total cumulative return in cash sums $134,923. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,659/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
10,018 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 |
|---|---|---|
| 2024-12-18 | Price change | $294,900 |
| 2024-11-10 | Listed for sale | $299,900 |
| 2022-07-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3991.40 | 5.49% | $321,618 | 10.00% |
| 2023-02-13 | $3783.55 | -11.29% | $292,380 | 17.18% |
| 2022-02-13 | $4264.95 | -3.99% | $249,520 | 5.38% |
Listed by: Karen DeLeon-Bailes • Bailes Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #72917663
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.
