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 Brazoria at 1707 County Road 654d, Brazoria, TX, 77422 offers a 12.6% rental yield on a $265,000 purchase with $2,783/mo rent. Total monthly income registers $2,783/mo, and a $1,297/mo payment leaves $899/mo available for distribution. Annual cash flow reaches $10,783/yr on $87,848 to close, and return on cash invested stands at 32.18% in year one. Equity gained on principal adds $1,710/yr while 5% annual appreciation supports $73,215 over five years. Portfolio math shows five-year ROI at 169.89% and total cumulative return in cash at $149,247. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,783/mo property income against a $1,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1969
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Date | Event | Price |
|---|---|---|
| 2024-10-04 | Price change | $265,000 |
| 2024-09-06 | Listed for sale | $275,000 |
| 2024-08-25 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $262,690 | N/A |
| 2023-10-22 | $3603.19 | 217.12% | $262,690 | 35.09% |
| 2022-10-22 | $1136.24 | 1.99% | $194,450 | 7.90% |
Listed by: Ashley Davis • Community Roots Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #67371380
Disclaimer: Copyright 2024, 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.
