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 Aspen Plan, Harvest Pointe, Needville, TX, 77461 priced at $334,990 pairs $1,560/mo rent with after a $1,640/mo payment. Total monthly income equals $1,560/mo. Return on cash invested is 11.02% in year one, and rental yield stands at 5.59% on a $334,990 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,552 by year five. Five-year ROI measures 56.41% and total cumulative return in cash reaches $62,645. For financing, Ziffy Mortgage’s DSCR program evaluates $1,560/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $334,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • CastleRock Communities
Mls Name: Castlerock Communities
Mls ID: #N/A
