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% |
Total monthly income runs $4,487/mo, and a $3,671/mo payment. Purchase price stands at $750,000, and rental yield measures 7.18% with $4,487/mo rent. Return on cash invested shows 15.86% in year one, and 5% annual appreciation builds toward $207,211 over five years. Five-year ROI reaches 82.33% and total cumulative return in cash records $203,154. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,487/mo property income covering a $3,671/mo payment rather than investor’s personal income.
Single Family
Built in 2015
1.28 Acres lot
$N/A/sqft
$218 annually HOA
Neighborhood data shown for ZIP Code: 77435, East Bernard, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,411 (100%) |
| Owner Occupied HU | 1,776 (73.7%) |
| Renter Occupied HU | 400 (16.6%) |
| Vacant Housing Units | 235 ( 9.7%) |
| Median Home Value | $348,726 |
| Average Home Value | $391,356 |
Residential
1,838
Single Family
1,838
Multi-Family
0
Businesses
180
Date | Event | Price |
|---|---|---|
| 2025-03-12 | Listed for sale | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $9154.74 | -1.26% | $627,997 | 10.00% |
| 2023-03-12 | $9271.28 | -4.01% | $570,906 | 8.42% |
| 2022-03-12 | $9658.37 | 5.22% | $526,545 | 10.10% |
Listed by: Kellye Casey • Del Monte Realty
Mls Name: HAR
Mls Provider:
Mls ID: #88268959
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.
