Trinity Plan, Columbia Lakes, West Columbia, TX, 77486 | $794/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Trinity Plan, Columbia Lakes, West Columbia, TX, 77486 | $794/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2507 sft

Rio Grande Plan, Columbia Lakes, West Columbia, TX, 77486

4 Bed
2 Bath
1878 sft

331 Wood Haven Dr, West Columbia, TX, 77486

3 Bed
2 Bath
2270 sft

2387 County Road 113, Bay City, TX, 77414

3 Bed
3 Bath
1983 sft

208 Silverleaf Rd, Sweeny, TX, 77480

Nearby investment properties with comparable prices

3 Bed
2 Bath
1869 sft

TRAVIS Plan, Russell Ranch, Bay City, TX, 77414

3 Bed
2 Bath
1675 sft

3512 Monroe St, Bay City, TX, 77414

4 Bed
3 Bath
1793 sft

1457 Camellia Dr, Sweeny, TX, 77480

3 Bed
2 Bath
1767 sft

339 Freeman Blvd, West Columbia, TX, 77486

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in West Columbia at Trinity Plan, Columbia Lakes, West Columbia, TX, 77486 generates $2,885/mo in rent and, after a $1,439/mo payment, leaves $794/mo in cash flow. Total monthly income is $2,885/mo, and annual cash flow is $9,532/yr on $97,458 invested. Return on cash invested sits at 29.69% in year one, and rental yield is 11.78% on a $293,990 entry. Equity gained on principal adds $1,897/yr, while 5% annual appreciation builds toward $81,224 over five years. Five-year ROI reaches 156.53% and total cumulative return in cash sums $152,553. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,885/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our grandest home in the Cobalt Series, the Trinity floor plan boasts an impressive two-story floor plan that is sure to suit most any lifestyle.. Upon entry, you are first greeted by the private study room that also has the option of transforming into a fifth bedroom if you would rather have the space for more guests to visit. Next, you will find the access to your convenient downstairs powder room, a walk-in utility room, as well as the entry to your two-car garage. Needing more storage for extra tools or supplies? Opt to swap your standard two-car garage for a sizable two-and-a-half-car garage! Down the hall, you will reach the heart of your home - the massive, two-story family room with soaring ceilings and consisting of plenty of natural light. Opening up to the family room is the convenient adjoined kitchen and breakfast area with access to your optional extended covered patio. Your elegant kitchen comes fully equipped with industry-leading appliances, sleek granite countertops with a ceramic tile backsplash, designer light fixtures, and the option to put in an island and extra cabinets if you desire more counterspace. With features like these, you will want to cook every meal! Completing the first floor is your secluded Master suite with your master bathroom containing the cultured marble countertops with option of dual vanities, a shower/bathtub enclosure, and a huge walk- in closet. Upgrade your bathroom space to include a master luxury bath with stand alone shower o

Neighborhood Data

Neighborhood data shown for ZIP Code: 77486, West Columbia, TX area.

Housing Distribution

Housing Statistics

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