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% |
Rental property for sale in West Columbia at 413 Travis St, West Columbia, TX, 77486 generates $2,646/mo in rent and, after a $1,126/mo payment, leaves $1,010/mo in cash flow. Total monthly income is $2,646/mo, and annual cash flow is $12,122/yr on $76,245 invested. Return on cash invested sits at 35.81% in year one, and rental yield is 13.81% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 189.36% and total cumulative return in cash sums $144,379. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,646/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
9,400 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 |
|---|---|---|
| 2025-06-17 | Pending sale | $230,000 |
| 2025-06-04 | Listed for sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $1192.43 | 15.37% | $175,827 | 10.00% |
| 2023-10-12 | $1033.59 | -36.65% | $159,843 | 10.00% |
| 2022-10-12 | $1631.45 | 5.97% | $145,312 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
