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% |
Total monthly income runs $3,656/mo, and a $2,888/mo payment. Purchase price stands at $589,976, and rental yield measures 7.44% with $3,656/mo rent. Return on cash invested shows 16.72% in year one, and 5% annual appreciation builds toward $162,999 over five years. Five-year ROI reaches 86.95% and total cumulative return in cash records $168,777. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,656/mo property income covering a $2,888/mo payment rather than investor’s personal income.
Single Family
Built in 1972
1.86 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,399 (100%) |
| Owner Occupied HU | 20,904 (79.2%) |
| Renter Occupied HU | 3,892 (14.7%) |
| Vacant Housing Units | 1,603 ( 6.1%) |
| Median Home Value | $456,400 |
| Average Home Value | $519,922 |
Residential
23,639
Single Family
21,386
Multi-Family
2,253
Businesses
1,062
Date | Event | Price |
|---|---|---|
| 2025-04-26 | Listed for sale | $589,976 |
| 2025-04-09 | Listing removed | $598,500 |
| 2025-03-12 | Price change | $598,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-27 | $5880.59 | -19.42% | $374,823 | -18.43% |
| 2023-04-27 | $7297.78 | N/A | $459,529 | -2.82% |
| 2022-04-27 | N/A | N/A | $472,860 | 46.76% |
Listed by: Bruce Logue • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #63553190
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.
