411 Wellshire DrWest ColumbiaTX77486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in West Columbia at 411 Wellshire Dr, West Columbia, TX, 77486 uses $112,375 cash to close to unlock $8,155/yr annual cash flow and $680/mo monthly cash flow. Total monthly income runs $3,090/mo, and a $1,659/mo payment keeps the spread at $680/mo. Purchase price stands at $338,990, and rental yield measures 10.94% with $3,090/mo rent. Return on cash invested shows 27.17% in year one, and 5% annual appreciation builds toward $93,657 over five years. Five-year ROI reaches 142.98% and total cumulative return in cash records $160,669. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,090/mo property income covering a $1,659/mo payment rather than investor’s personal income.
Single Family
Built in 2025
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nohemi Ramirez • JWang Properties Jenny Wang
Mls Name: HAR
Mls ID: #51097877