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 Iowa Colony at 10313 Russell Pines Dr, Iowa Colony, TX, 77583 listed at $349,900 pairs $2,744/mo rent with a $1,713/mo payment to leave $159/mo cash flow. Total monthly income runs $2,744/mo, and annual cash flow reaches $1,910/yr on $115,992 cash to close. Return on cash invested measures 21.56% in year one, and rental yield registers 9.41% at a $349,900 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,671 by year five. Five-year ROI tracks 113.27% and total cumulative return in cash totals $131,382. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,744/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
6,651 sqft lot
$N/A/sqft
$1,155 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-01-07 | Listed for sale | $349,900 |
| 2023-08-11 | Sold | N/A |
| 2023-08-02 | Pending sale | $352,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | $4452.89 | -0.86% | $325,180 | 0.97% |
| 2023-02-14 | $4491.47 | -17.11% | $322,047 | 10.00% |
| 2022-02-14 | $5418.64 | 684.87% | $292,770 | 615.82% |
Listed by: David Chen • Intercity Realty
Mls Name: HAR
Mls Provider:
Mls ID: #85663525
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.
