1811 Veranda Dr

West Columbia, TX 77486
image0

3 bd, 2 ba | 1,674 sqft | Built in 1975

slider image
slider image
slider image

Favorite

List Price
$175,000

Initial Investment

$47,688

Purchase Price

$175,000

Down Payment

25%

Rent

$1,900

Total Return

$70,970

Annualized Return

21.2%

Cap Rate

7.1%

Gross Yield

13.0%

Cash Flow

$1,996

Appreciation

6.1%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Property Type

Townhouse

Lot Size

2,679

HOA

$56/mo
Welcome to this beautifully designed two-story condo features soaring ceilings, large windows that fill the space with natural light, and a cozy wood-burning fireplace. The 3-bedroom, 2-bath layout is both functional and inviting, making it ideal for full-time living or a relaxing weekend getaway. Enjoy low-maintenance living in a well-kept neighborhood with convenience and comfort at your doorstep.

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis
Fred McDaniel
Realty ONE Group Iconic
TX Agent License #573495

Annual Financial Highlights

Expected Rent

$21,660

Expenses

-$5,400

Property Taxes

-$4,750

Loan Payments

-$9,514

Net Cash Flow

$1,996

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
View Options

Similar Listings



Listing Courtesy of:Adam Olsen
Agent License 0642075
Abby Realty - AO Team
Certified Agent Brokerage:Fred McDaniel
Realty ONE Group Iconic
TX Brokerage License 9003340
SourceHouston Association of REALTORS®
MLS #57138197
Last Updated: 08/14/2025 13:08
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided 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. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.