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 Angleton at 118 Country Cr 609a Rd, Angleton, TX, 77515 offers a 9.89% rental yield on a $380,000 purchase with $3,133/mo rent. Total monthly income registers $3,133/mo, and a $1,860/mo payment leaves $431/mo available for distribution. Annual cash flow reaches $5,168/yr on $125,970 to close, and return on cash invested stands at 24.01% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 126.06% and total cumulative return in cash at $158,797. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,133/mo property income against a $1,860/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
1.06 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Listed for sale | $380,000 |
| 2018-09-28 | Listing removed | $279,000 |
| 2018-08-08 | Listed for sale | $279,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3273.14 | 10.42% | $313,342 | 10.00% |
| 2023-02-13 | $2964.38 | -24.17% | $284,856 | 10.00% |
| 2022-02-13 | $3909.06 | -0.89% | $258,960 | 10.00% |
Listed by: Tammie Bell • TBT Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #97605034
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.
