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 7002 Nichols Lndg, Needville, TX, 77461 listed at $567,956 pairs $2,672/mo rent with a $2,780/mo payment. Total monthly income runs $2,672/mo. Return on cash invested measures 11.07% in year one, and rental yield registers 5.65% at a $567,956 basis. Equity gained on principal adds $3,665/yr, and annual property appreciation at 5% supports $156,916 by year five. Five-year ROI tracks 56.69% and total cumulative return in cash totals $105,931. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,672/mo property income relative to a $2,780/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.51 Acres lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2025-03-27 | Listed for sale | $567,956 |
| 2023-12-15 | Listing removed | N/A |
| 2023-12-06 | Price change | $534,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Radiant Attic Barrier
Listed by: Teri Walter • K. Hovnanian Homes
Mls Name: HAR
Mls Provider:
Mls ID: #28373257
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.
