20822 Camelot Legend Dr, Tomball, TX, 77375 | $654/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

20822 Camelot Legend Dr, Tomball, TX, 77375 | $654/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3066 sft

12803 Magnolia Leaf St, Houston, TX, 77065

4 Bed
4 Bath
3384 sft

1618 Quail Ridge Dr, Katy, TX, 77493

5 Bed
4 Bath
3650 sft

4826 Gingham Check Ct, Katy, TX, 77449

4 Bed
3 Bath
2227 sft

409 Camino Bay Dr, Katy, TX, 77493

Nearby investment properties with comparable prices

3 Bed
2 Bath
2227 sft

20414 Noble Arabian Dr, Tomball, TX, 77377

3 Bed
2 Bath
1785 sft

20443 Yearling Pasture Ln, Tomball, TX, 77377

3 Bed
2 Bath
1604 sft

15339 Spanish Ranchos Way, Cypress, TX, 77433

3 Bed
3 Bath
2426 sft

7822 Granite Ridge Ln, Houston, TX, 77095

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Tomball at 20822 Camelot Legend Dr, Tomball, TX, 77375 offers a 10.57% rental yield on a $385,000 purchase with $3,391/mo rent. Total monthly income registers $3,391/mo, and a $1,884/mo payment leaves $654/mo available for distribution. Annual cash flow reaches $7,843/yr on $127,628 to close, and return on cash invested stands at 26.05% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 137.02% and total cumulative return in cash at $174,874. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,391/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2015

7,453 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 20822 Camelot Legend Dr, a gorgeous one story home in Albury Trails Estates. This home offers exceptional curb appeal w/a stone & brick facade and eave accent lighting, and inside youll find a spacious open-concept layout enhanced by abundant natural light, hardwood flooring, and elegant crown molding. The gourmet kitchen boasts stainless steel appliances, a 5 burner gas cooktop, under-cabinet lighting, and ample cabinet space, all flowing seamlessly into the spacious family room and casual dining area - perfect for everyday living and entertaining. Retreat to the primary suite complete w/two generous walk-in closets and a beautiful bath w/a soaking tub, separate shower, and dual-sink vanity. Each bedroom includes its own walk-in closet, providing ample storage space. Step outside to enjoy the impressive 25' x 10' covered patio, ideal for outdoor dining or relaxing evenings. 3 car split garage w/epoxy coated flooring. Conveniently located just minutes from 99 & 249.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77375, Tomball, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,379 (100%)
Owner Occupied HU	17,503 (69.0%)
Renter Occupied HU	6,631 (26.1%)
Vacant Housing Units	1,245 ( 4.9%)
Median Home Value	$348,167
Average Home Value	$427,152