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 East Bernard at 14626 Sycamore Cir, East Bernard, TX, 77435 earns $168/mo cash flow from $4,968/mo rent with a $3,304/mo payment. Total monthly income totals $4,968/mo, and annual cash flow totals $2,013/yr on $222,075 capital. ROI tracks 20.97% on current figures, and rental yield reads 8.83% at a $675,000 purchase. Equity gained on principal adds $4,356/yr, and 5% annual appreciation supports $186,490 over five years. Five-year ROI reaches 109.7% and total cumulative return in cash sums $243,615. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,968/mo property income instead of your personal income.
Single Family
Built in 1999
9.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77435, East Bernard, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,411 (100%) |
| Owner Occupied HU | 1,776 (73.7%) |
| Renter Occupied HU | 400 (16.6%) |
| Vacant Housing Units | 235 ( 9.7%) |
| Median Home Value | $348,726 |
| Average Home Value | $391,356 |
Residential
1,838
Single Family
1,838
Multi-Family
0
Businesses
180
Date | Event | Price |
|---|---|---|
| 2025-04-16 | Listed for sale | $675,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $4495.35 | 6.32% | $573,375 | 10.00% |
| 2023-04-16 | $4227.97 | -28.92% | $521,250 | 10.00% |
| 2022-04-16 | $5948.10 | 3.26% | $473,864 | 10.00% |
Listed by: Nikki Jackson • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #12973238
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.
