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 Sealy at 1255 Waterside Trce, Sealy, TX, 77474 offers a 10.18% rental yield on a $299,900 purchase with $2,545/mo rent. Total monthly income registers $2,545/mo, and a $1,468/mo payment leaves $348/mo available for distribution. Annual cash flow reaches $4,177/yr on $99,417 to close, and return on cash invested stands at 24.11% in year one. Equity gained on principal adds $1,935/yr while 5% annual appreciation supports $82,857 over five years. Portfolio math shows five-year ROI at 126.9% and total cumulative return in cash at $126,160. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,545/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
$770 annually HOA
Neighborhood data shown for ZIP Code: 77474, Sealy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,643 (100%) |
| Owner Occupied HU | 4,467 (67.2%) |
| Renter Occupied HU | 1,537 (23.1%) |
| Vacant Housing Units | 639 ( 9.6%) |
| Median Home Value | $265,528 |
| Average Home Value | $351,557 |
Residential
5,997
Single Family
5,385
Multi-Family
612
Businesses
567
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $299,900 |
| 2023-06-16 | Listing removed | N/A |
| 2023-04-28 | Pending sale | $263,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ashley Johnson • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #65778388
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.
