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 6919 Nichols Lndg, Needville, TX, 77461 listed at $499,197 pairs $3,656/mo rent with a $2,443/mo payment to leave $106/mo cash flow. Total monthly income runs $3,656/mo, and annual cash flow reaches $1,277/yr on $165,484 cash to close. Return on cash invested measures 20.68% in year one, and rental yield registers 8.79% at a $499,197 basis. Equity gained on principal adds $3,221/yr, and annual property appreciation at 5% supports $137,919 by year five. Five-year ROI tracks 108.19% and total cumulative return in cash totals $179,036. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,656/mo property income relative to a $2,443/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: #28111980
