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% |
Total monthly income runs $1,433/mo, and a $2,814/mo payment. Purchase price stands at $575,000, and rental yield measures 2.99% with $1,433/mo rent. Return on cash invested shows 3.17% in year one, and 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 14.26% and total cumulative return in cash records $26,975. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,433/mo property income covering a $2,814/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.92 Acres lot
$N/A/sqft
$90 annually HOA
Neighborhood data shown for ZIP Code: 77485, Wallis, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,983 (100%) |
| Owner Occupied HU | 1,408 (71.0%) |
| Renter Occupied HU | 318 (16.0%) |
| Vacant Housing Units | 257 (13.0%) |
| Median Home Value | $323,364 |
| Average Home Value | $337,124 |
Residential
1,299
Single Family
1,275
Multi-Family
24
Businesses
106
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Price change | $575,000 |
| 2025-06-11 | Price change | $589,000 |
| 2025-05-23 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $8326.69 | -19.81% | $540,980 | -13.88% |
| 2023-06-26 | $10383.72 | 38.36% | $628,157 | 69.41% |
| 2022-06-26 | $7504.82 | 1027.83% | $370,790 | 1022.25% |
Listed by: Jamie McMartin • Compass RE Texas, LLC - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #55228413
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.
