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 Port O Connor at 1651 W Harrison Ave, Port O Connor, TX, 77982 earns $358/mo cash flow from $2,026/mo rent with a $1,148/mo payment. Total monthly income totals $2,026/mo, and annual cash flow totals $4,298/yr on $77,737 capital. ROI tracks 25.44% on current figures, and rental yield reads 10.37% at a $234,500 purchase. Equity gained on principal adds $1,513/yr, and 5% annual appreciation supports $64,788 over five years. Five-year ROI reaches 133.75% and total cumulative return in cash sums $103,972. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,026/mo property income instead of your personal income.
Manufactured
Built in 1990
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77982, Port O Connor, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,266 (100%) |
| Owner Occupied HU | 429 (33.9%) |
| Renter Occupied HU | 47 ( 3.7%) |
| Vacant Housing Units | 790 (62.4%) |
| Median Home Value | $339,571 |
| Average Home Value | $349,522 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
86
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Price change | $234,500 |
| 2025-01-12 | Listed for sale | $249,500 |
| 2021-10-23 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $88,700 | -1.98% |
| 2023-02-12 | $1680.30 | 8.85% | $90,490 | 21.33% |
| 2022-02-12 | $1543.72 | 6.13% | $74,580 | 14.51% |
Listed by: Tracy Pershall • Red Dirt Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #36049954
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.
