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 Needville at 6915 Nichols Lndg, Needville, TX, 77461 listed at $574,590 pairs $5,009/mo rent with a $2,812/mo payment to leave $923/mo cash flow. Total monthly income runs $5,009/mo, and annual cash flow reaches $11,080/yr on $189,040 cash to close. Return on cash invested measures 25.92% in year one, and rental yield registers 10.46% at a $574,590 basis. Equity gained on principal adds $3,708/yr, and annual property appreciation at 5% supports $158,749 by year five. Five-year ROI tracks 136.28% and total cumulative return in cash totals $257,630. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,009/mo property income relative to a $2,812/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77461, Needville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 3,683 (78.9%) |
| Renter Occupied HU | 725 (15.5%) |
| Vacant Housing Units | 257 ( 5.5%) |
| Median Home Value | $382,481 |
| Average Home Value | $436,394 |
Residential
4,205
Single Family
4,136
Multi-Family
69
Businesses
261
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: Teri Walter • K. Hovnanian Homes
Mls Name: HAR
Mls ID: #89704654
