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 West Columbia at 912 S Columbia Dr, West Columbia, TX, 77486 uses $62,952 cash to close to unlock $557/yr annual cash flow and $46/mo monthly cash flow. Total monthly income runs $1,453/mo, and a $929/mo payment keeps the spread at $46/mo. Purchase price stands at $189,900, and rental yield measures 9.18% with $1,453/mo rent. Return on cash invested shows 20.79% in year one, and 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 109.22% and total cumulative return in cash records $68,753. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,453/mo property income covering a $929/mo payment rather than investor’s personal income.
Single Family
Built in 1981
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,788 (100%) |
| Owner Occupied HU | 2,692 (71.1%) |
| Renter Occupied HU | 659 (17.4%) |
| Vacant Housing Units | 437 (11.5%) |
| Median Home Value | $302,842 |
| Average Home Value | $340,786 |
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Date | Event | Price |
|---|---|---|
| 2025-01-21 | Listed for sale | $189,900 |
| 2023-03-14 | Sold | N/A |
| 2023-02-27 | Pending sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3831.92 | 3.51% | $190,000 | 1.86% |
| 2023-02-13 | $3702.14 | 116.94% | $186,530 | 85.12% |
| 2022-02-13 | $1706.54 | -3.74% | $100,759 | 10.00% |
Listed by: Patrick Ma • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #25959343
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.
