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 1703, Stafford, TX, 77477 listed at $183,000 pairs $1,943/mo rent with a $896/mo payment to leave $641/mo cash flow. Total monthly income runs $1,943/mo, and annual cash flow reaches $7,696/yr on $60,665 cash to close. Return on cash invested measures 32.6% in year one, and rental yield registers 12.74% at a $183,000 basis. Equity gained on principal adds $1,181/yr, and annual property appreciation at 5% supports $50,560 by year five. Five-year ROI tracks 172.13% and total cumulative return in cash totals $104,423. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,943/mo property income relative to a $896/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1985
N/A 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 |
|---|---|---|
| 2025-08-02 | Listing removed | $189,900 |
| 2025-07-18 | Listed for rent | $1,600 |
| 2025-07-16 | Listed for sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2800.73 | 18.60% | $185,137 | 28.61% |
| 2023-10-09 | $2361.59 | 53.37% | $143,947 | 23.33% |
| 2022-10-09 | $1539.82 | -3.24% | $116,720 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
