








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 Twin Lakes Blvd W, West Columbia, TX, 77486 priced at $395,990 pairs $3,090/mo rent with $274/mo cash flow after a $1,938/mo payment. Total monthly income equals $3,090/mo, and annual cash flow comes to $3,291/yr on $131,271 invested. Return on cash invested is 22.42% in year one, and rental yield stands at 9.36% on a $395,990 basis. Equity gained on principal adds $2,555/yr, and 5% annual appreciation accumulates to $109,405 by year five. Five-year ROI measures 117.52% and total cumulative return in cash reaches $154,265. For financing, Ziffy Mortgage’s DSCR program evaluates $3,090/mo property income against a $1,938/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-07-22 | Listed for sale | $395,990 |
| 2025-06-30 | Listing removed | $395,990 |
| 2025-05-19 | Listed for sale | $395,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: N/A • CastleRock Communities
Mls Name: Castlerock Communities
Mls ID: #N/A