21115 Brunson Falls DrRichmondTX77407
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 21115 Brunson Falls Dr, Richmond, TX, 77407 offers a 9.07% rental yield on a $625,000 purchase with $4,726/mo rent. Total monthly income registers $4,726/mo, and a $3,059/mo payment leaves $207/mo available for distribution. Annual cash flow reaches $2,479/yr on $205,625 to close, and return on cash invested stands at 21.27% in year one. Equity gained on principal adds $4,033/yr while 5% annual appreciation supports $172,676 over five years. Portfolio math shows five-year ROI at 111.47% and total cumulative return in cash at $229,201. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,726/mo property income against a $3,059/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
7,740 sqft lot
$N/A/sqft
$900 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Suzy Pittman • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #16532017
Disclaimer: Copyright 2026, 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.