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% |
Investment property for sale in West Columbia at 433 N Amherst Dr, West Columbia, TX, 77486 listed at $368,990 pairs $2,620/mo rent with a $1,806/mo payment. Total monthly income runs $2,620/mo. Return on cash invested measures 19.75% in year one, and rental yield registers 8.52% at a $368,990 basis. Equity gained on principal adds $2,381/yr, and annual property appreciation at 5% supports $101,945 by year five. Five-year ROI tracks 103.25% and total cumulative return in cash totals $126,300. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,620/mo property income relative to a $1,806/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
9,374 sqft lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2025-08-25 | Listed for sale | $368,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $727.49 | 0.15% | $41,250 | N/A |
| 2023-08-25 | $726.42 | -6.12% | $41,250 | 10.00% |
| 2022-08-25 | $773.74 | 179.54% | $37,500 | 196.21% |
Listed by: Margaret Cruz • JWang Properties Jenny Wang
Mls Name: HAR
Mls Provider:
Mls ID: #55766921
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.
