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% |
Rental property for sale in Needville at 7719 Tejas Lakes Trl, Needville, TX, 77461 generates $5,047/mo in rent and, after a $3,059/mo payment, leaves $603/mo in cash flow. Total monthly income is $5,047/mo, and annual cash flow is $7,231/yr on $205,625 invested. Return on cash invested sits at 23.58% in year one, and rental yield is 9.69% on a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 123.7% and total cumulative return in cash sums $254,365. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,047/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
1.40 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: Marissa VanDeWalker • Better Homes and Gardens Real Estate Gary Greene - Sugar Land
Mls Name: HAR
Mls ID: #61104381
