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 255 S Amherst Dr, West Columbia, TX, 77486 listed at $349,900 pairs $2,932/mo rent with a $1,713/mo payment to leave $393/mo cash flow. Total monthly income runs $2,932/mo, and annual cash flow reaches $4,721/yr on $115,992 cash to close. Return on cash invested measures 23.98% in year one, and rental yield registers 10.06% at a $349,900 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,671 by year five. Five-year ROI tracks 126.1% and total cumulative return in cash totals $146,262. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,932/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
9,670 sqft lot
$N/A/sqft
$600 annually 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | $4517.53 | 11.02% | $341,220 | 10.00% |
| 2023-04-13 | $4069.06 | -16.54% | $310,200 | 10.00% |
| 2022-04-13 | $4875.23 | -3.71% | $282,000 | 5.22% |
Listed by: Karen DeLeon-Bailes • Bailes Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #83742927
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.
