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 2550 Lakeside Dr, West Columbia, TX, 77486 earns $649/mo cash flow from $2,780/mo rent with a $1,459/mo payment. Total monthly income totals $2,780/mo, and annual cash flow totals $7,793/yr on $98,787 capital. ROI tracks 27.8% on current figures, and rental yield reads 11.19% at a $298,000 purchase. Equity gained on principal adds $1,923/yr, and 5% annual appreciation supports $82,332 over five years. Five-year ROI reaches 146.42% and total cumulative return in cash sums $144,644. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,780/mo property income instead of your personal income.
Single Family
Built in 2018
0.30 Acres lot
$N/A/sqft
$11 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 |
|---|---|---|
| 2025-07-01 | Pending sale | $298,000 |
| 2025-05-18 | Listed for sale | $298,000 |
| 2011-09-16 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-01 | N/A | N/A | $311,410 | 6.62% |
| 2024-11-01 | $3585.05 | N/A | $292,070 | 11.56% |
| 2023-11-01 | N/A | N/A | $261,800 | 5.91% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
