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 Brenham at 1028 Davy St, Brenham, TX, 77833 earns $398/mo cash flow from $2,461/mo rent with a $1,370/mo payment. Total monthly income totals $2,461/mo, and annual cash flow totals $4,780/yr on $92,820 capital. ROI tracks 25.06% on current figures, and rental yield reads 10.55% at a $280,000 purchase. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,359 over five years. Five-year ROI reaches 132.03% and total cumulative return in cash sums $122,553. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,461/mo property income instead of your personal income.
Single Family
Built in 2023
6,098 sqft lot
$N/A/sqft
$360 annually 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 |
|---|---|---|
| 2025-06-02 | Pending sale | $280,000 |
| 2025-05-16 | Price change | $280,000 |
| 2025-03-25 | Listed for sale | $288,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $5151.97 | 199.79% | $315,800 | 202.84% |
| 2023-06-25 | $1718.52 | 275.21% | $104,280 | 317.12% |
| 2022-06-25 | $458.01 | N/A | $25,000 | N/A |
Listed by: Jennifer Pampell • Executive Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #95496163
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.
