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 Stafford at 11511 Caesar Dr, Stafford, TX, 77477 generates $2,692/mo in rent and, after a $1,346/mo payment, leaves $713/mo in cash flow. Total monthly income is $2,692/mo, and annual cash flow is $8,552/yr on $91,163 invested. Return on cash invested sits at 29.29% in year one, and rental yield is 11.75% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 154.48% and total cumulative return in cash sums $140,831. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,692/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
6,298 sqft lot
$N/A/sqft
$285 annually 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $275,000 |
| 2023-09-06 | Listing removed | N/A |
| 2023-06-23 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $60.49 | N/A | $248,127 | -3.44% |
| 2023-04-22 | N/A | N/A | $256,977 | 10.82% |
| 2022-04-22 | $45.39 | N/A | $231,897 | 29.45% |
Listed by: Eleni Agiz • Oak Story Realty, LLC.
Mls Name: HAR
Mls Provider:
Mls ID: #24918182
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.
