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 8705 Rowen Ct, Needville, TX, 77461 priced at $319,000 converts $2,298/mo rent into $30/mo cash flow after a $1,561/mo obligation. Total monthly income equals $2,298/mo, and annual cash flow totals $359/yr on $105,749 invested. Return on cash invested prints 20.25% in year one, and rental yield reads 8.64% against a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,134 by year five. Five-year ROI reaches 105.86% and total cumulative return in cash sums $111,949. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,298/mo property income covering a $1,561/mo payment, not borrower’s personal income.
Single Family
Built in 2002
7,766 sqft 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 |
|---|---|---|
| 2025-01-16 | Price change | $319,000 |
| 2024-09-12 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $210,443 | 10.00% |
| 2023-02-13 | $2942.66 | N/A | $191,312 | N/A |
Listed by: Dustin Vacek • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #60046688
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.
