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 9517 Gene St, Needville, TX, 77461 earns $1,021/mo cash flow from $3,011/mo rent with a $1,370/mo payment. Total monthly income totals $3,011/mo, and annual cash flow totals $12,247/yr on $92,787 capital. ROI tracks 33.11% on current figures, and rental yield reads 12.91% at a $279,900 purchase. Equity gained on principal adds $1,806/yr, and 5% annual appreciation supports $77,331 over five years. Five-year ROI reaches 174.83% and total cumulative return in cash sums $162,217. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,011/mo property income instead of your personal income.
Single Family
Built in 1970
0.32 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 |
|---|---|---|
| 2024-11-18 | Price change | $279,900 |
| 2024-10-21 | Price change | $284,900 |
| 2024-09-16 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $225,045 | 10.00% |
| 2023-12-27 | $3236.28 | -9.48% | $204,586 | 12.10% |
| 2022-12-27 | $3575.34 | 9.59% | $182,510 | 10.00% |
Listed by: Jeffrey Lutz • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #41461834
Disclaimer: Copyright 2024, 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.
