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 13718 Willie Melton Blvd, Kendleton, TX, 77451 offers a 9.6% rental yield on a $155,000 purchase with $1,240/mo rent. Total monthly income registers $1,240/mo, and a $759/mo payment leaves $137/mo available for distribution. Annual cash flow reaches $1,649/yr on $51,383 to close, and return on cash invested stands at 23.12% in year one. Equity gained on principal adds $1,000/yr while 5% annual appreciation supports $42,824 over five years. Portfolio math shows five-year ROI at 121.31% and total cumulative return in cash at $62,332. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,240/mo property income against a $759/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
9,888 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 |
|---|---|---|
| 2025-03-15 | Listed for sale | $155,000 |
| 2022-11-01 | Listing removed | N/A |
| 2022-10-17 | Pending sale | $149,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-15 | $2177.00 | -29.61% | $137,693 | 8.71% |
| 2023-03-15 | $3092.56 | 93.30% | $126,661 | 21.87% |
| 2022-03-15 | $1599.85 | -27.73% | $103,930 | 23.21% |
Listed by: Thuraya Altai • NB Elite Realty
Mls Name: HAR
Mls Provider:
Mls ID: #24593148
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.
