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 Brookshire at 10140 Hidden Creek Falls Ln, Brookshire, TX, 77423 generates $2,395/mo in rent and, after a $1,566/mo payment, leaves $62/mo in cash flow. Total monthly income is $2,395/mo, and annual cash flow is $748/yr on $106,080 invested. Return on cash invested sits at 20.61% in year one, and rental yield is 8.98% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 108.09% and total cumulative return in cash sums $114,663. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,395/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
5,227 sqft lot
$N/A/sqft
$688 annually HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-06-13 | Listed for sale | $320,000 |
| 2024-05-30 | Sold | N/A |
| 2024-05-01 | Pending sale | $294,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $1439.58 | -2.59% | $259,890 | 2.59% |
| 2023-06-13 | $1477.84 | 8.76% | $253,330 | 14.45% |
| 2022-06-13 | $1358.81 | 14.06% | $221,350 | 26.12% |
Listed by: Marta De Paz • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #44873696
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.
