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 Brookshire at 1029 Long Bay Ct, Brookshire, TX, 77423 uses $106,080 cash to close to unlock $5,453/yr annual cash flow and $454/mo monthly cash flow. Total monthly income runs $2,766/mo, and a $1,566/mo payment keeps the spread at $454/mo. Purchase price stands at $320,000, and rental yield measures 10.37% with $2,766/mo rent. Return on cash invested shows 25.05% in year one, and 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 131.79% and total cumulative return in cash records $139,803. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,766/mo property income covering a $1,566/mo payment rather than investor’s personal income.
Single Family
Built in 2022
6,599 sqft lot
$N/A/sqft
$435 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 |
|---|---|---|
| 2025-03-12 | Listed for sale | $320,000 |
| 2022-05-25 | Listing removed | N/A |
| 2022-03-24 | Pending sale | $316,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $1556.50 | -6.33% | $282,430 | -3.99% |
| 2023-03-13 | $1661.61 | 484.00% | $294,180 | 635.45% |
| 2022-03-13 | $284.52 | N/A | $40,000 | N/A |
Listed by: Vinny Vaccaro • RA Brokers
Mls Name: HAR
Mls Provider:
Mls ID: #16086414
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.
