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 West Columbia at Na Austin St, West Columbia, TX, 77486 generates $1,890/mo in rent and, after a $1,297/mo payment, leaves $6/mo in cash flow. Total monthly income is $1,890/mo, and annual cash flow is $67/yr on $87,848 invested. Return on cash invested sits at 19.99% in year one, and rental yield is 8.56% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 104.48% and total cumulative return in cash sums $91,779. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,890/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
9,443 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,788 (100%) |
| Owner Occupied HU | 2,692 (71.1%) |
| Renter Occupied HU | 659 (17.4%) |
| Vacant Housing Units | 437 (11.5%) |
| Median Home Value | $302,842 |
| Average Home Value | $340,786 |
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Elizabeth Rivera • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #31953767
Disclaimer: Copyright 2025, 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.
