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 Kendleton at 13218 Hp Johnson St #A, Kendleton, TX, 77451 offers a 9.43% rental yield on a $180,000 purchase with $1,415/mo rent. Total monthly income registers $1,415/mo, and a $881/mo payment leaves $135/mo available for distribution. Annual cash flow reaches $1,620/yr on $59,670 to close, and return on cash invested stands at 22.62% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 118.62% and total cumulative return in cash at $70,781. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,415/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
6,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77451, Kendleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
1
Single Family
1
Multi-Family
0
Businesses
17
Date | Event | Price |
|---|---|---|
| 2025-03-27 | Listed for sale | $180,000 |
| 2025-03-21 | Listing removed | $187,500 |
| 2025-02-05 | Price change | $187,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nora Balderrama • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #86197069
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.
