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 13826 Willie Melton Blvd, Kendleton, TX, 77451 listed at $164,899 pairs $1,260/mo rent with a $807/mo payment to leave $87/mo cash flow. Total monthly income runs $1,260/mo, and annual cash flow reaches $1,050/yr on $54,664 cash to close. Return on cash invested measures 21.83% in year one, and rental yield registers 9.17% at a $164,899 basis. Equity gained on principal adds $1,064/yr, and annual property appreciation at 5% supports $45,559 by year five. Five-year ROI tracks 114.4% and total cumulative return in cash totals $62,536. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,260/mo property income relative to a $807/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1972
8,681 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 |
|---|---|---|
| 2025-01-17 | Listed for sale | $164,899 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $124,687 | 57.50% |
| 2023-02-13 | $639.32 | -23.24% | $79,167 | 10.00% |
| 2022-02-13 | $832.87 | 7.87% | $71,970 | 10.00% |
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #32993235
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.
