20902 Cordell Landing Dr, Richmond, TX, 77407 | $167/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2956 sft

17715 Wind Mist Ln, Cypress, TX, 77433

4 Bed
2 Bath
2506 sft

Plan 3079 Plan, Sienna 40, Missouri City, TX, 77459

4 Bed
3 Bath
2935 sft

2935W Plan, Elyson 55', Katy, TX, 77493

4 Bed
4 Bath
3249 sft

19823 Sonterra Ln, Richmond, TX, 77407

Nearby investment properties with comparable prices

Dovetail Plan, Bonterra at Cross Creek Ranch 50s - Age 55+

2 Bed
2 Bath
2016 sft

Dovetail Plan, Bonterra at Cross Creek Ranch 50s - Age 55+, Fulshear, TX, 77441

3 Bed
2 Bath
2532 sft

111 Knoll Forest Dr, Sugar Land, TX, 77479

5 Bed
3 Bath
2573 sft

9742 Westminster Manor Dr, Cypress, TX, 77433

4 Bed
3 Bath
2410 sft

21343 Palm Arbor Dr, Cypress, TX, 77433

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 Richmond at 20902 Cordell Landing Dr, Richmond, TX, 77407 earns $167/mo cash flow from $4,327/mo rent with a $2,825/mo payment. Total monthly income totals $4,327/mo, and annual cash flow totals $1,998/yr on $189,899 capital. ROI tracks 21.11% on current figures, and rental yield reads 9% at a $577,200 purchase. Equity gained on principal adds $3,725/yr, and 5% annual appreciation supports $159,470 over five years. Five-year ROI reaches 110.61% and total cumulative return in cash sums $210,041. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,327/mo property income instead of your personal income.

Single Family

Built in 2012

8,751 sqft lot

$N/A/sqft

$56 monthly HOA