430 Needles, Vidor, TX, 77662 | 5.46% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1191 sft

11435 N Canal Ln, Lumberton, TX, 77657

1 Bed
2 Bath
1682 sft

220 Dana St, Lumberton, TX, 77657

2 Bed
1 Bath
1036 sft

3140 South Dr, Groves, TX, 77619

3 Bed
2 Bath
1425 sft

1320 9th St, Port Arthur, TX, 77640

Nearby investment properties with comparable prices

3 Bed
2 Bath
2324 sft

6165 Westgate Dr, Beaumont, TX, 77706

3 Bed
2 Bath
1356 sft

2214 5th St, Port Neches, TX, 77651

3 Bed
2 Bath
1818 sft

2715 35th St, Port Arthur, TX, 77640

3 Bed
2 Bath
1410 sft

9310 Terry St, Beaumont, TX, 77707

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Vidor at 430 Needles, Vidor, TX, 77662 generates $1,138/mo in rent, after a $1,223/mo payment. Total monthly income is $1,138/mo. Return on cash invested sits at 10.65% in year one, and rental yield is 5.46% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 54.48% and total cumulative return in cash sums $45,134. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,138/mo property income rather than buyer’s personal income.

Single Family

Built in N/A

0.27 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77662, Vidor, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,351 (100%)
Owner Occupied HU	7,850 (69.2%)
Renter Occupied HU	1,998 (17.6%)
Vacant Housing Units	1,503 (13.2%)
Median Home Value	$175,830
Average Home Value	$210,596