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 Needville at 3210 North Ave, Needville, TX, 77461 offers a 9.27% rental yield on a $225,000 purchase with $1,739/mo rent. Total monthly income registers $1,739/mo, and a $1,101/mo payment leaves $139/mo available for distribution. Annual cash flow reaches $1,671/yr on $74,588 to close, and return on cash invested stands at 22.15% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 116.12% and total cumulative return in cash at $86,613. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,739/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77461, Needville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 3,683 (78.9%) |
| Renter Occupied HU | 725 (15.5%) |
| Vacant Housing Units | 257 ( 5.5%) |
| Median Home Value | $382,481 |
| Average Home Value | $436,394 |
Residential
4,205
Single Family
4,136
Multi-Family
69
Businesses
261
Date | Event | Price |
|---|---|---|
| 2025-04-21 | Listed for sale | $225,000 |
| 2022-05-13 | Sold | N/A |
| 2022-05-13 | Pending sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $2359.56 | 19.95% | $161,931 | 10.00% |
| 2023-04-21 | $1967.12 | -21.43% | $147,210 | 9.28% |
| 2022-04-21 | $2503.50 | 7.82% | $134,710 | 10.00% |
Listed by: Joanie Caskey • Caskey Realty
Mls Name: HAR
Mls Provider:
Mls ID: #86741825
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.
