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 Van Vleck at 104 Pecan, Van Vleck, TX, 77482 priced at $235,000 pairs $1,758/mo rent with $87/mo cash flow after a $1,150/mo payment. Total monthly income equals $1,758/mo, and annual cash flow comes to $1,045/yr on $77,903 invested. Return on cash invested is 21.25% in year one, and rental yield stands at 8.98% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 111.3% and total cumulative return in cash reaches $86,704. For financing, Ziffy Mortgage’s DSCR program evaluates $1,758/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
9,191 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77482, Van Vleck, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 914 (100%) |
| Owner Occupied HU | 711 (77.8%) |
| Renter Occupied HU | 146 (16.0%) |
| Vacant Housing Units | 57 ( 6.2%) |
| Median Home Value | $227,446 |
| Average Home Value | $246,016 |
Residential
610
Single Family
610
Multi-Family
0
Businesses
58
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $235,000 |
| 2021-03-24 | Listing removed | N/A |
| 2015-12-23 | Listing removed | $149,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | N/A | N/A | $126,905 | 10.00% |
| 2023-06-09 | $827.58 | -40.09% | $115,368 | 10.00% |
| 2022-06-09 | $1381.29 | -16.59% | $104,880 | -2.86% |
Listed by: Dianne Stone • Coldwell Banker Ultimate
Mls Name: HAR
Mls Provider:
Mls ID: #35426725
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.
