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 262 N Amherst Dr, West Columbia, TX, 77486 offers a 11.14% rental yield on a $317,700 purchase with $2,948/mo rent. Total monthly income registers $2,948/mo, and a $1,555/mo payment leaves $689/mo available for distribution. Annual cash flow reaches $8,265/yr on $105,318 to close, and return on cash invested stands at 27.76% in year one. Equity gained on principal adds $2,050/yr while 5% annual appreciation supports $87,775 over five years. Portfolio math shows five-year ROI at 146.14% and total cumulative return in cash at $153,913. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,948/mo property income against a $1,555/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
9,121 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-10-23 | Listing removed | $320,000 |
| 2025-09-29 | Pending sale | $320,000 |
| 2025-09-22 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-25 | N/A | N/A | $338,840 | 6.44% |
| 2024-10-25 | $4150.63 | 11.10% | $318,351 | 10.00% |
| 2023-10-25 | $3735.98 | -31.18% | $289,410 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
