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 1577 Elm Ct, Angleton, TX, 77515 priced at $399,900 pairs $3,392/mo rent with $528/mo cash flow after a $1,957/mo payment. Total monthly income equals $3,392/mo, and annual cash flow comes to $6,333/yr on $132,567 invested. Return on cash invested is 24.69% in year one, and rental yield stands at 10.18% on a $399,900 basis. Equity gained on principal adds $2,580/yr, and 5% annual appreciation accumulates to $110,485 by year five. Five-year ROI measures 129.74% and total cumulative return in cash reaches $171,992. For financing, Ziffy Mortgage’s DSCR program evaluates $3,392/mo property income against a $1,957/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$250 annually 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 |
|---|---|---|
| 2025-03-19 | Price change | $399,900 |
| 2024-12-20 | Price change | $449,900 |
| 2024-11-26 | Price change | $489,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $3517.09 | 231.25% | $302,600 | 238.63% |
| 2023-03-28 | $1061.75 | N/A | $89,360 | N/A |
Listed by: Jared Turner • Century Communities
Mls Name: HAR
Mls Provider:
Mls ID: #14368267
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.
