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 418 Twin Lakes Blvd W, West Columbia, TX, 77486 priced at $289,000 pairs $2,849/mo rent with $793/mo cash flow after a $1,415/mo payment. Total monthly income equals $2,849/mo, and annual cash flow comes to $9,521/yr on $95,804 invested. Return on cash invested is 29.85% in year one, and rental yield stands at 11.83% on a $289,000 basis. Equity gained on principal adds $1,865/yr, and 5% annual appreciation accumulates to $79,845 by year five. Five-year ROI measures 157.37% and total cumulative return in cash reaches $150,770. For financing, Ziffy Mortgage’s DSCR program evaluates $2,849/mo property income against a $1,415/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1976
10,114 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tara Anderson • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls ID: #17538996
