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 Samuel Plan, Tejas Landing, Needville, TX, 77461 with 5% annual appreciation on a $469,990 basis while $4,042/mo rent supports operations. Total monthly income totals $4,042/mo and a $2,300/mo payment preserves $700/mo for cash returns. Annual cash flow comes to $8,402/yr on $155,802 deployed, and return on cash invested reaches 25.3% in year one. Equity gained on principal adds $3,033/yr, and five-year appreciation sums $129,850 alongside rental yield of 10.32%. Five-year ROI measures 132.98% and total cumulative return in cash totals $207,186.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,042/mo property income versus a $2,300/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 | $469,990 |
| 2023-12-06 | Price change | $499,990 |
| 2023-11-14 | Listed for sale | $518,990 |
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
