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 Brazoria at 10545 Fm 521 Rd, Brazoria, TX, 77422 uses $58,684 cash to close to unlock $1,507/yr annual cash flow and $126/mo monthly cash flow. Total monthly income runs $1,384/mo, and a $866/mo payment keeps the spread at $126/mo. Purchase price stands at $177,025, and rental yield measures 9.38% with $1,384/mo rent. Return on cash invested shows 22.48% in year one, and 5% annual appreciation builds toward $48,909 over five years. Five-year ROI reaches 117.84% and total cumulative return in cash records $69,151. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,384/mo property income covering a $866/mo payment rather than investor’s personal income.
Single Family
Built in 1996
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Date | Event | Price |
|---|---|---|
| 2025-04-21 | Listed for sale | $177,025 |
| 2021-07-22 | Listing removed | N/A |
| 2021-05-06 | Listed for sale | $152,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $1920.14 | -2.77% | $117,505 | N/A |
| 2023-04-21 | $1974.82 | 22.04% | $117,505 | 39.89% |
| 2022-04-21 | $1618.19 | 15.99% | $84,000 | 26.18% |
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #6298371
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.
