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 Brookshire at 1903 Willow Ridge Ln, Brookshire, TX, 77423 offers a 10.31% rental yield on a $344,900 purchase with $2,962/mo rent. Total monthly income registers $2,962/mo, and a $1,688/mo payment leaves $509/mo available for distribution. Annual cash flow reaches $6,114/yr on $114,334 to close, and return on cash invested stands at 25.26% in year one. Equity gained on principal adds $2,226/yr while 5% annual appreciation supports $95,290 over five years. Portfolio math shows five-year ROI at 132.74% and total cumulative return in cash at $151,773. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,962/mo property income against a $1,688/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
9,657 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-10-19 | Listing removed | $345,000 |
| 2025-08-29 | Pending sale | $345,000 |
| 2025-08-26 | Listed for sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-24 | N/A | N/A | $361,419 | 0.19% |
| 2024-10-24 | $4208.07 | -25.53% | $360,725 | 1.38% |
| 2023-10-24 | $5650.63 | 20.94% | $355,811 | 10.34% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
