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 8037 Pesek Ln, Needville, TX, 77461 with 5% annual appreciation on a $220,000 basis while $2,084/mo rent supports operations. Total monthly income totals $2,084/mo and a $1,077/mo payment preserves $519/mo for cash returns. Annual cash flow comes to $6,232/yr on $72,930 deployed, and return on cash invested reaches 28.45% in year one. Equity gained on principal adds $1,420/yr, and five-year appreciation sums $60,782 alongside rental yield of 11.37%. Five-year ROI measures 149.91% and total cumulative return in cash totals $109,331.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,084/mo property income versus a $1,077/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 1999
1.53 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 |
|---|---|---|
| 2024-11-29 | Listed for sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $95,433 | 10.00% |
| 2023-02-13 | $98.02 | -58.44% | $86,757 | 10.00% |
| 2022-02-13 | $235.88 | 3.57% | $78,870 | 10.00% |
Listed by: Nora Balderrama • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #62592012
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.
