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 12005 Tambourine Dr, Stafford, TX, 77477 offers a 9.01% rental yield on a $285,000 purchase with $2,140/mo rent. Total monthly income registers $2,140/mo, and a $1,395/mo payment leaves $113/mo available for distribution. Annual cash flow reaches $1,359/yr on $94,478 to close, and return on cash invested stands at 21.35% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,740 over five years. Portfolio math shows five-year ROI at 111.8% and total cumulative return in cash at $105,630. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,140/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in 1983
6,585 sqft 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 |
|---|---|---|
| 2024-08-06 | Listed for sale | $285,000 |
| 2024-07-02 | Pending sale | $285,000 |
| 2024-06-19 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1980.41 | -1.56% | $172,735 | N/A |
| 2022-08-16 | $2011.81 | N/A | $172,735 | 14.45% |
| 2021-08-16 | N/A | N/A | $150,932 | 15.76% |
Listed by: Guillermo Corona • LPT Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #21969076
Disclaimer: Copyright 2024, 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.
