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% |
Rental property for sale in Brenham at 1004 Seelhorst St, Brenham, TX, 77833 priced at $360,000 converts $3,250/mo rent into $631/mo cash flow after a $1,762/mo obligation. Total monthly income equals $3,250/mo, and annual cash flow totals $7,574/yr on $119,340 invested. Return on cash invested prints 26.26% in year one, and rental yield reads 10.83% against a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation compiles into $99,461 by year five. Five-year ROI reaches 138.32% and total cumulative return in cash sums $165,069. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,250/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2010
8,746 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77833, Brenham, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,938 (100%) |
| Owner Occupied HU | 8,555 (61.4%) |
| Renter Occupied HU | 3,455 (24.8%) |
| Vacant Housing Units | 1,928 (13.8%) |
| Median Home Value | $317,308 |
| Average Home Value | $454,034 |
Residential
12,838
Single Family
11,774
Multi-Family
1,064
Businesses
1,134
Date | Event | Price |
|---|---|---|
| 2025-01-04 | Price change | $360,000 |
| 2024-12-10 | Price change | $390,000 |
| 2024-11-20 | Listed for sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $6680.91 | 5.58% | $409,520 | 6.65% |
| 2023-02-12 | $6327.99 | 3.32% | $383,980 | 14.85% |
| 2022-02-12 | $6124.75 | 14.29% | $334,320 | 27.07% |
Listed by: Darian Jurries • Coldwell Banker Properties Unlimited
Mls Name: HAR
Mls Provider:
Mls ID: #81432752
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.
