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 $3,071/mo, and a $2,203/mo payment. Purchase price stands at $450,000, and rental yield measures 8.19% with $3,071/mo rent. Return on cash invested shows 17.95% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 93.85% and total cumulative return in cash records $139,998. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,071/mo property income covering a $2,203/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6,072 sqft lot
$N/A/sqft
$1,375 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-05-31 | Price change | $450,000 |
| 2025-01-13 | Listed for sale | $430,000 |
| 2025-01-03 | Listing removed | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-23 | $5584.11 | -25.17% | $453,420 | -3.51% |
| 2023-07-23 | $7462.70 | 175.33% | $469,914 | 193.55% |
| 2022-07-23 | $2710.47 | N/A | $160,080 | N/A |
Listed by: Amin Dawood • Keller Williams Signature
Mls Name: HAR
Mls Provider:
Mls ID: #89648874
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.
