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 335 Twin Lakes Blvd W, West Columbia, TX, 77486 with 5% annual appreciation on a $399,900 basis while $3,523/mo rent supports operations. Total monthly income totals $3,523/mo and a $1,957/mo payment preserves $630/mo for cash returns. Annual cash flow comes to $7,555/yr on $132,567 deployed, and return on cash invested reaches 25.61% in year one. Equity gained on principal adds $2,580/yr, and five-year appreciation sums $110,485 alongside rental yield of 10.57%. Five-year ROI measures 134.78% and total cumulative return in cash totals $178,676.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,523/mo property income versus a $1,957/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
10,497 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 |
|---|---|---|
| 2024-10-04 | Price change | $399,900 |
| 2024-08-24 | Price change | $410,000 |
| 2024-07-25 | Listed for sale | $429,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $408,608 | 10.00% |
| 2023-12-27 | $5050.58 | 107.31% | $371,462 | 135.95% |
| 2022-12-27 | $2436.19 | 558.18% | $157,430 | 829.89% |
What's Special
Radiant Attic Barrier
Listed by: Angelica Andrews • ST Realty
Mls Name: HAR
Mls Provider:
Mls ID: #4408387
Disclaimer: Copyright 2024, 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.
