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 Sealy at 1401 Ward Bend Rd, Sealy, TX, 77474 priced at $525,000 converts $3,815/mo rent into $81/mo cash flow after a $2,570/mo obligation. Total monthly income equals $3,815/mo, and annual cash flow totals $975/yr on $172,725 invested. Return on cash invested prints 20.62% in year one, and rental yield reads 8.72% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 107.89% and total cumulative return in cash sums $186,357. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,815/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 2021
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77474, Sealy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,643 (100%) |
| Owner Occupied HU | 4,467 (67.2%) |
| Renter Occupied HU | 1,537 (23.1%) |
| Vacant Housing Units | 639 ( 9.6%) |
| Median Home Value | $265,528 |
| Average Home Value | $351,557 |
Residential
5,997
Single Family
5,385
Multi-Family
612
Businesses
567
Date | Event | Price |
|---|---|---|
| 2024-12-21 | Price change | $525,000 |
| 2024-09-09 | Price change | $559,000 |
| 2023-11-28 | Price change | $579,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7961.81 | 9.12% | $494,964 | 10.00% |
| 2023-02-13 | $7296.42 | -7.01% | $449,967 | 10.00% |
| 2022-02-13 | $7846.23 | 885.14% | $409,061 | 1003.69% |
Listed by: Peggy Pattison • Coldwell Banker Properties Unlimited
Mls Name: HAR
Mls Provider:
Mls ID: #84826259
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.
