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% |
Rental property for sale in Angleton at 14 Rayburn Rdg, Angleton, TX, 77515 generates $2,534/mo in rent and, after a $1,689/mo payment, leaves $40/mo in cash flow. Total monthly income is $2,534/mo, and annual cash flow is $480/yr on $114,368 invested. Return on cash invested sits at 20.33% in year one, and rental yield is 8.81% on a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 106.44% and total cumulative return in cash sums $121,732. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,534/mo property income rather than buyer’s personal income.
Single Family
Built in 1992
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $345,000 |
| 2020-12-06 | Listing removed | $1,650 |
| 2020-11-18 | Price change | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $6210.35 | 0.88% | $316,030 | 4.21% |
| 2023-03-14 | $6155.91 | 8.78% | $303,268 | 43.52% |
| 2022-03-14 | $5658.99 | 157.47% | $211,310 | 10.00% |
Listed by: Belinda Gaines • Belinda Gaines Realty
Mls Name: HAR
Mls Provider:
Mls ID: #86909688
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.
