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 Cooperfield Plan, Tejas Landing, Needville, TX, 77461 priced at $455,990 converts $3,772/mo rent into $529/mo cash flow after a $2,232/mo obligation. Total monthly income equals $3,772/mo, and annual cash flow totals $6,351/yr on $151,161 invested. Return on cash invested prints 24.11% in year one, and rental yield reads 9.93% against a $455,990 entry. Equity gained on principal adds $2,942/yr, while 5% annual appreciation compiles into $125,982 by year five. Five-year ROI reaches 126.6% and total cumulative return in cash sums $191,366. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,772/mo property income covering a $2,232/mo payment, not borrower’s personal income.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-05-10 | Price change | $455,990 |
| 2023-12-06 | Price change | $454,990 |
| 2023-11-12 | Listed for sale | $502,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • K Hovnanian Homes
Mls Name: K. Hovnanian Companies, LLC
Mls Provider:
Mls ID: #N/A
