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 13134 Frank Ln, Stafford, TX, 77477 offers a 10.46% rental yield on a $340,000 purchase with $2,963/mo rent. Total monthly income registers $2,963/mo, and a $1,664/mo payment leaves $545/mo available for distribution. Annual cash flow reaches $6,544/yr on $112,710 to close, and return on cash invested stands at 25.72% in year one. Equity gained on principal adds $2,194/yr while 5% annual appreciation supports $93,936 over five years. Portfolio math shows five-year ROI at 135.21% and total cumulative return in cash at $152,394. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,963/mo property income against a $1,664/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
9,796 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 |
|---|---|---|
| 2025-04-14 | Listed for sale | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $3247.04 | -38.74% | $296,806 | -0.80% |
| 2023-04-14 | $5300.63 | 3.86% | $299,208 | 8.96% |
| 2022-04-14 | $5103.63 | 55.95% | $274,600 | 62.29% |
Listed by: Lina Hernandez • Weichert, Realtors - The Murray Group
Mls Name: HAR
Mls Provider:
Mls ID: #55097199
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.
