413 Twin Lakes BlvdWest 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 413 Twin Lakes Blvd, West Columbia, TX, 77486 earns $224/mo cash flow from $3,090/mo rent with a $1,938/mo payment. Total monthly income totals $3,090/mo, and annual cash flow totals $2,691/yr on $131,271 capital. ROI tracks 21.96% on current figures, and rental yield reads 9.36% at a $395,990 purchase. Equity gained on principal adds $2,555/yr, and 5% annual appreciation supports $109,405 over five years. Five-year ROI reaches 115.23% and total cumulative return in cash sums $151,265. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,090/mo property income instead of your personal income.
Single Family
Built in 2025
10,454 sqft lot
$N/A/sqft
$150 quarterly 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: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #53082205
Disclaimer: Copyright 2025, 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.