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 Richmond at 21115 Indigo Field Ln, Richmond, TX, 77407 generates $3,049/mo in rent and, after a $1,700/mo payment, leaves $523/mo in cash flow. Total monthly income is $3,049/mo, and annual cash flow is $6,275/yr on $115,163 invested. Return on cash invested sits at 25.36% in year one, and rental yield is 10.53% on a $347,400 entry. Equity gained on principal adds $2,242/yr, while 5% annual appreciation builds toward $95,980 over five years. Five-year ROI reaches 133.47% and total cumulative return in cash sums $153,710. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,049/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
6,589 sqft lot
$N/A/sqft
$56 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-10-07 | Listing removed | $350,000 |
| 2025-09-05 | Pending sale | $350,000 |
| 2025-08-29 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-26 | N/A | N/A | $354,779 | 10.00% |
| 2024-10-26 | $3979.35 | 11.19% | $322,526 | 10.00% |
| 2023-10-26 | $3579.00 | -12.44% | $293,205 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
