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 Manor at 13306 James Monroe St, Manor, TX, 78653 listed at $312,700 pairs $2,684/mo rent with a $1,531/mo payment to leave $353/mo cash flow. Total monthly income runs $2,684/mo, and annual cash flow reaches $4,231/yr on $103,660 cash to close. Return on cash invested measures 23.99% in year one, and rental yield registers 10.3% at a $312,700 basis. Equity gained on principal adds $2,018/yr, and annual property appreciation at 5% supports $86,393 by year five. Five-year ROI tracks 126.4% and total cumulative return in cash totals $131,031. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,684/mo property income relative to a $1,531/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
0.30 Acres lot
$N/A/sqft
$26 monthly HOA
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Date | Event | Price |
|---|---|---|
| 2025-09-11 | Listing removed | $315,000 |
| 2025-07-30 | Contingent | $315,000 |
| 2025-07-18 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $6167.94 | -9.86% | $300,000 | -9.97% |
| 2023-10-21 | $6842.27 | -34.98% | $333,237 | -13.20% |
| 2022-10-21 | $10523.36 | N/A | $383,907 | 55.71% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
