3819 Willow Breeze Cir, Needville, TX, 77461 | $474/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3819 Willow Breeze Cir, Needville, TX, 77461 | $474/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3030 sft

1311 Linwood Dr, Wharton, TX, 77488

3 Bed
3 Bath
3557 sft

1802 Kelving Way Ct, Wharton, TX, 77488

4 Bed
4 Bath
3247 sft

521 Pecan St, Wharton, TX, 77488

4 Bed
2 Bath
2432 sft

19319 Fm 442 Rd, Needville, TX, 77461

Nearby investment properties with comparable prices

3 Bed
3 Bath
2048 sft

1207 Half Moon Dr, Wharton, TX, 77488

3 Bed
2 Bath
2214 sft

321 Caney Trail Dr, Wharton, TX, 77488

3 Bed
2 Bath
2002 sft

321 Bolling Green Dr, Wharton, TX, 77488

3 Bed
3 Bath
2539 sft

105 Greenbriar Dr, Wharton, TX, 77488

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Needville at 3819 Willow Breeze Cir, Needville, TX, 77461 uses $119,307 cash to close to unlock $5,691/yr annual cash flow and $474/mo monthly cash flow. Total monthly income runs $3,034/mo, and a $1,762/mo payment keeps the spread at $474/mo. Purchase price stands at $359,900, and rental yield measures 10.12% with $3,034/mo rent. Return on cash invested shows 24.68% in year one, and 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 129.66% and total cumulative return in cash records $154,694. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,034/mo property income covering a $1,762/mo payment rather than investor’s personal income.

Single Family

Built in 2017

8,960 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautiful home in Highland Pointe featuring 3 bedrooms downstairs with a large upstairs flex room that can serve as a 4th bedroom or game room! Designed with accessibility in mind, the home offers oversized doorways (32" to bedrooms and baths / 36" to the primary suite) & no carpet - only gorgeous wood and tile floors throughout. You'll love the large open layout with lots of natural light through the plantation shutters, cozy gas log fireplace & massive laundry room with storage closet..plus more storage space under the stairs! The primary bath & secondary bath each have double sinks! Custom cabinetry in kitchen and baths! Mudset shower in the primary bath is an added custom touch. Step outside onto the huge covered patio with a gas stub-out for BBQs. No direct back neighbor for added privacy! Workshop in the back yard perfect for tools and mowers. Other highlights include roof 2024, oversized garage, walk in attic, 7-camera security system. No flooding here!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77461, Needville, TX area.

Housing Distribution

Housing Statistics

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