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 Katy at 1715 Bugle Run Dr, Katy, TX, 77449 generates $1,970/mo in rent and, after a $1,060/mo payment, leaves $385/mo in cash flow. Total monthly income is $1,970/mo, and annual cash flow is $4,625/yr on $71,770 invested. Return on cash invested sits at 26.35% in year one, and rental yield is 10.92% on a $216,500 entry. Equity gained on principal adds $1,397/yr, while 5% annual appreciation builds toward $59,815 over five years. Five-year ROI reaches 138.92% and total cumulative return in cash sums $99,700. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,970/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
7,309 sqft lot
$N/A/sqft
$29 monthly HOA
Neighborhood data shown for ZIP Code: 77449, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 46,204 (100%) |
| Owner Occupied HU | 29,727 (64.3%) |
| Renter Occupied HU | 14,352 (31.1%) |
| Vacant Housing Units | 2,125 ( 4.6%) |
| Median Home Value | $266,123 |
| Average Home Value | $298,870 |
Residential
45,273
Single Family
39,223
Multi-Family
6,050
Businesses
1,711
Date | Event | Price |
|---|---|---|
| 2025-07-14 | Listing removed | $1,600 |
| 2025-07-01 | Price change | $223,000 |
| 2025-06-18 | Price change | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $3782.39 | 14.34% | $207,271 | 9.93% |
| 2023-10-12 | $3308.01 | 10.43% | $188,546 | 20.86% |
| 2022-10-12 | $2995.63 | N/A | $156,000 | 20.16% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
