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 Angleton at 207 Cripple Creek Ln, Angleton, TX, 77515 priced at $379,900 converts $3,066/mo rent into $323/mo cash flow after a $1,859/mo obligation. Total monthly income equals $3,066/mo, and annual cash flow totals $3,879/yr on $125,937 invested. Return on cash invested prints 22.99% in year one, and rental yield reads 9.68% against a $379,900 entry. Equity gained on principal adds $2,451/yr, while 5% annual appreciation compiles into $104,959 by year five. Five-year ROI reaches 120.72% and total cumulative return in cash sums $152,033. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,066/mo property income covering a $1,859/mo payment, not borrower’s personal income.
Single Family
Built in 2023
0.83 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Price change | $379,900 |
| 2024-09-17 | Price change | $399,900 |
| 2024-09-01 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $427,000 | 768.95% |
| 2023-12-27 | $1030.27 | 183.22% | $49,140 | 111.45% |
| 2022-12-27 | $363.77 | 148.12% | $23,240 | 159.38% |
Listed by: Noelia Benavides • Cattell Real Estate Group, INC
Mls Name: HAR
Mls Provider:
Mls ID: #85187552
Disclaimer: Copyright 2024, 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.
