20203 Rainflower Bay LnRichmondTX77407
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Richmond at 20203 Rainflower Bay Ln, Richmond, TX, 77407 uses $119,340 cash to close to unlock $1,132/yr annual cash flow and $94/mo monthly cash flow. Total monthly income runs $2,746/mo, and a $1,762/mo payment keeps the spread at $94/mo. Purchase price stands at $360,000, and rental yield measures 9.15% with $2,746/mo rent. Return on cash invested shows 20.86% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 109.5% and total cumulative return in cash records $130,677. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,746/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 2019
10,532 sqft lot
$N/A/sqft
$1,100 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nakia Agee • Luxury Home Advisors
Mls Name: HAR
Mls Provider:
Mls ID: #64172969
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.