Whitman Plan, Columbia LakesWest ColumbiaTX77486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in West Columbia at Whitman Plan, Columbia Lakes, West Columbia, TX, 77486 priced at $273,990 converts $2,473/mo rent into $525/mo cash flow after a $1,341/mo obligation. Total monthly income equals $2,473/mo, and annual cash flow totals $6,296/yr on $90,828 invested. Return on cash invested prints 26.84% in year one, and rental yield reads 10.83% against a $273,990 entry. Equity gained on principal adds $1,768/yr, while 5% annual appreciation compiles into $75,698 by year five. Five-year ROI reaches 141.24% and total cumulative return in cash sums $128,286. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,473/mo property income covering a $1,341/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
3,361
Single Family
1,921
Multi-Family
1,440
Businesses
265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Langford • CastleRock Communities
Mls Name: Castlerock Communities
Mls ID: #N/A