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 Manor at 11817 Bastrop St, Manor, TX, 78653 earns $82/mo cash flow from $2,275/mo rent with a $1,317/mo payment. Total monthly income totals $2,275/mo, and annual cash flow totals $981/yr on $89,174 capital. ROI tracks 21.01% on current figures, and rental yield reads 10.15% at a $269,000 purchase. Equity gained on principal adds $1,736/yr, and 5% annual appreciation supports $74,320 over five years. Five-year ROI reaches 111.33% and total cumulative return in cash sums $99,275. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,275/mo property income instead of your personal income.
Single Family
Built in 2004
7,217 sqft lot
$N/A/sqft
$45 quarterly HOA
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Date | Event | Price |
|---|---|---|
| 2025-09-18 | Listed for sale | $269,000 |
| 2025-09-16 | Listing removed | $269,000 |
| 2025-08-28 | Listed for sale | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $7644.56 | -0.94% | $295,292 | -9.42% |
| 2023-09-18 | $7716.91 | 49.71% | $326,000 | 50.48% |
| 2022-09-18 | $5154.74 | N/A | $216,646 | 10.00% |
Listed by: Sharon Ortiz • Lion Drive Realty
Mls Name: HAR
Mls Provider:
Mls ID: #29235418
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.
