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 Stafford at 1103 Dulles Ave APT 1101, Stafford, TX, 77477 earns $111/mo cash flow from $1,355/mo rent with a $856/mo payment. Total monthly income totals $1,355/mo, and annual cash flow totals $1,336/yr on $57,979 capital. ROI tracks 22.21% on current figures, and rental yield reads 9.3% at a $174,900 purchase. Equity gained on principal adds $1,129/yr, and 5% annual appreciation supports $48,322 over five years. Five-year ROI reaches 116.46% and total cumulative return in cash sums $67,524. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,355/mo property income instead of your personal income.
Townhouse
Built in 1985
3,323 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77477, Stafford, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,943 (100%) |
| Owner Occupied HU | 6,026 (37.8%) |
| Renter Occupied HU | 8,493 (53.3%) |
| Vacant Housing Units | 1,424 ( 8.9%) |
| Median Home Value | $281,260 |
| Average Home Value | $312,979 |
Residential
14,307
Single Family
7,249
Multi-Family
7,058
Businesses
2,367
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: John Varghese • Prompt Realty & Mortgage, Inc
Mls Name: HAR
Mls ID: #97055851
