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% |
Total monthly income runs $2,798/mo, and a $2,178/mo payment. Purchase price stands at $445,000, and rental yield measures 7.55% with $2,798/mo rent. Return on cash invested shows 16.93% in year one, and 5% annual appreciation builds toward $122,945 over five years. Five-year ROI reaches 88.07% and total cumulative return in cash records $129,920. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,798/mo property income covering a $2,178/mo payment rather than investor’s personal income.
Single Family
Built in 2007
1.46 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 |
|---|---|---|
| 2024-09-12 | Price change | $445,000 |
| 2024-08-16 | Listed for sale | $495,000 |
| 2020-06-01 | Listing removed | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $282,813 | 10.00% |
| 2023-02-13 | $1852.62 | -39.10% | $257,103 | 10.00% |
| 2022-02-13 | $3041.94 | -13.28% | $233,730 | 10.00% |
Listed by: Ace Hernandez • Manor Lane Southwest LLC
Mls Name: HAR
Mls Provider:
Mls ID: #88861140
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.
