443 Wellshire DrWest 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 443 Wellshire Dr, West Columbia, TX, 77486 offers a 9.43% rental yield on a $404,700 purchase with $3,181/mo rent. Total monthly income registers $3,181/mo, and a $1,981/mo payment leaves $303/mo available for distribution. Annual cash flow reaches $3,635/yr on $134,158 to close, and return on cash invested stands at 22.62% in year one. Equity gained on principal adds $2,611/yr while 5% annual appreciation supports $111,811 over five years. Portfolio math shows five-year ROI at 118.57% and total cumulative return in cash at $159,075. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,181/mo property income against a $1,981/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
8,624 sqft lot
$N/A/sqft
No 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: Noeme Arceneaux • Mega Realty
Mls Name: HAR
Mls ID: #12601798