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 Richmond at 131 Thunder Basin Dr, Richmond, TX, 77469 generates $2,134/mo in rent and, after a $1,160/mo payment, leaves $417/mo in cash flow. Total monthly income is $2,134/mo, and annual cash flow is $5,009/yr on $78,566 invested. Return on cash invested sits at 26.28% in year one, and rental yield is 10.81% on a $237,000 entry. Equity gained on principal adds $1,529/yr, while 5% annual appreciation builds toward $65,479 over five years. Five-year ROI reaches 138.45% and total cumulative return in cash sums $108,776. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,134/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
5,401 sqft lot
$N/A/sqft
$375 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2014-10-07 | Listing removed | $1,375 |
| 2014-09-20 | Listed for rent | $1,375 |
| 2014-08-28 | Listing removed | $133,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $3364.57 | -0.41% | $214,454 | 0.81% |
| 2023-04-01 | $3378.32 | -4.47% | $212,727 | 1.86% |
| 2022-04-01 | $3536.25 | 37.12% | $208,850 | 37.25% |
Listed by: Hong Chen • Dreamland Properties
Mls Name: HAR
Mls Provider:
Mls ID: #2441820
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.
