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 Leo Plan, Tejas Landing, Needville, TX, 77461 offers a 11.05% rental yield on a $495,990 purchase with $4,568/mo rent. Total monthly income registers $4,568/mo, and a $2,428/mo payment leaves $1,041/mo available for distribution. Annual cash flow reaches $12,487/yr on $164,421 to close, and return on cash invested stands at 27.5% in year one. Equity gained on principal adds $3,201/yr while 5% annual appreciation supports $137,033 over five years. Portfolio math shows five-year ROI at 144.78% and total cumulative return in cash at $238,053. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,568/mo property income against a $2,428/mo payment rather than investor’s personal income documents like 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 |
|---|---|---|
| 2024-05-10 | Price change | $495,990 |
| 2023-12-06 | Price change | $505,990 |
| 2023-11-12 | 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
