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 200 Eagle Rd, Brazoria, TX, 77422 with 5% annual appreciation on a $369,900 basis while $2,735/mo rent supports operations. Total monthly income totals $2,735/mo and a $1,810/mo payment preserves $93/mo for cash returns. Annual cash flow comes to $1,111/yr on $122,622 deployed, and return on cash invested reaches 20.81% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,197 alongside rental yield of 8.87%. Five-year ROI measures 108.96% and total cumulative return in cash totals $133,606.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,735/mo property income versus a $1,810/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
2 Acres lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2024-11-08 | Listed for sale | $369,900 |
| 2024-06-25 | Listing removed | $399,900 |
| 2024-05-18 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $978.32 | 12.96% | $251,493 | 10.00% |
| 2023-02-13 | $866.05 | -32.69% | $228,630 | 7.88% |
| 2022-02-13 | $1286.73 | -3.44% | $211,930 | 4.71% |
Listed by: Vera Mitrofanova • VAM Real Estate Solutions
Mls Name: HAR
Mls Provider:
Mls ID: #93903076
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.
