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 Brookshire at 2073 Spindle Tree Ln, Brookshire, TX, 77423 listed at $300,000 pairs $2,514/mo rent with a $1,468/mo payment to leave $342/mo cash flow. Total monthly income runs $2,514/mo, and annual cash flow reaches $4,099/yr on $99,450 cash to close. Return on cash invested measures 24.03% in year one, and rental yield registers 10.06% at a $300,000 basis. Equity gained on principal adds $1,936/yr, and annual property appreciation at 5% supports $82,884 by year five. Five-year ROI tracks 126.33% and total cumulative return in cash totals $125,640. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,514/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
5,998 sqft lot
$N/A/sqft
$473 annually HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $1537.60 | -0.44% | $279,000 | 1.09% |
| 2023-06-13 | $1544.40 | 2.88% | $275,989 | 10.00% |
| 2022-06-13 | $1501.11 | N/A | $250,899 | 10.00% |
Listed by: Kerri Schultz • Keller Williams Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #46080643
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.
