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 Angleton at 100 Cullen St, Angleton, TX, 77515 with 5% annual appreciation on a $369,900 basis while $2,808/mo rent supports operations. Total monthly income totals $2,808/mo and a $1,810/mo payment preserves $128/mo for cash returns. Annual cash flow comes to $1,542/yr on $122,622 deployed, and return on cash invested reaches 21.17% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,197 alongside rental yield of 9.11%. Five-year ROI measures 110.97% and total cumulative return in cash totals $136,078.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,808/mo property income versus a $1,810/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
5,828 sqft lot
$N/A/sqft
$595 annually HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Listed for sale | $369,900 |
| 2022-12-22 | Sold | N/A |
| 2022-07-28 | Pending sale | $367,229 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $6011.88 | -16.54% | $320,220 | -8.55% |
| 2023-06-18 | $7203.43 | 193.70% | $350,160 | 610.84% |
| 2022-06-18 | $2452.67 | N/A | $49,260 | N/A |
Listed by: Harry Waddy • Coldwell Banker Ultimate
Mls Name: HAR
Mls Provider:
Mls ID: #29659394
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.
