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 Hayden Plan, Tejas Landing, Needville, TX, 77461 offers $4,627/mo rent that, after a $2,623/mo payment, leaves $816/mo cash flow. Total monthly income is $4,627/mo, and annual cash flow is $9,791/yr on $176,341 cash. Return on cash invested measures 25.61% in year one, and rental yield stands at 10.36% at a $535,990 entry. Equity gained on principal adds $3,459/yr while 5% annual appreciation compounds into $148,084 by year five. Five-year ROI records 134.61% and total cumulative return in cash reaches $237,375. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,627/mo property income versus a $2,623/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-05-30 | Listed for sale | $535,990 |
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
