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 Missouri City at 1235 Thomas Jefferson Way, Missouri City, TX, 77459 offers $3,032/mo rent that, after a $1,610/mo payment, leaves $665/mo cash flow. Total monthly income is $3,032/mo, and annual cash flow is $7,983/yr on $109,064 cash. Return on cash invested measures 27.23% in year one, and rental yield stands at 11.06% at a $329,000 entry. Equity gained on principal adds $2,123/yr while 5% annual appreciation compounds into $90,897 by year five. Five-year ROI records 143.44% and total cumulative return in cash reaches $156,441. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,032/mo property income versus a $1,610/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
5,500 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $329,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $3600.01 | 7.45% | $305,186 | 10.00% |
| 2023-04-04 | $3350.48 | -18.51% | $277,442 | 10.00% |
| 2022-04-04 | $4111.29 | -14.72% | $252,220 | 10.00% |
Listed by: Katy To • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #91933108
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.
