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% |
Total monthly income runs $1,451/mo, and a $929/mo payment. Purchase price stands at $189,900, and rental yield measures 9.17% with $1,451/mo rent. Return on cash invested shows 14.19% in year one, and 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 76.24% and total cumulative return in cash records $47,993. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,451/mo property income covering a $929/mo payment rather than investor’s personal income.
Condo
Built in 1985
3,149 sqft lot
$N/A/sqft
$401 monthly 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 |
|---|---|---|
| 2025-02-08 | Listed for rent | $1,550 |
| 2024-08-20 | Price change | $189,900 |
| 2024-06-13 | Listed for sale | $189,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $181,319 | 27.77% |
| 2023-02-13 | $2328.09 | -9.63% | $141,905 | -0.95% |
| 2022-02-13 | $2576.25 | 185.39% | $143,260 | 35.01% |
Listed by: Andre Quibodeaux • Weichert, Realtors - The Murray Group
Mls Name: HAR
Mls Provider:
Mls ID: #30848086
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.
