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 521 Green Meadows Dr, West Columbia, TX, 77486 earns $406/mo cash flow from $3,215/mo rent with a $1,933/mo payment. Total monthly income totals $3,215/mo, and annual cash flow totals $4,877/yr on $130,943 capital. ROI tracks 23.63% on current figures, and rental yield reads 9.77% at a $395,000 purchase. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 over five years. Five-year ROI reaches 124.04% and total cumulative return in cash sums $162,426. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,215/mo property income instead of your personal income.
Single Family
Built in 2022
9,374 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: Khang Nguyen • NB Elite Realty
Mls Name: HAR
Mls ID: #5470643
