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 Richmond at 19223 Opul Trails Ct, Richmond, TX, 77407 generates $2,754/mo in rent and, after a $1,591/mo payment, leaves $368/mo in cash flow. Total monthly income is $2,754/mo, and annual cash flow is $4,416/yr on $107,738 invested. Return on cash invested sits at 24.01% in year one, and rental yield is 10.17% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 126.36% and total cumulative return in cash sums $136,141. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,754/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
N/A lot
$N/A/sqft
$895 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-05-04 | Price change | $325,000 |
| 2025-03-29 | Price change | $340,000 |
| 2025-03-24 | Price change | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $3546.49 | 10.87% | $317,153 | 10.00% |
| 2023-05-05 | $3198.91 | -15.20% | $288,321 | 10.00% |
| 2022-05-05 | $3772.49 | -0.10% | $262,110 | 10.00% |
Listed by: Vi Tran • The Sears Group
Mls Name: HAR
Mls Provider:
Mls ID: #43953781
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.
