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 Katy at 21115 Park Run Dr, Katy, TX, 77450 generates $2,820/mo in rent and, after a $1,477/mo payment, leaves $643/mo in cash flow. Total monthly income is $2,820/mo, and annual cash flow is $7,719/yr on $100,014 invested. Return on cash invested sits at 27.63% in year one, and rental yield is 11.22% on a $301,700 entry. Equity gained on principal adds $1,947/yr, while 5% annual appreciation builds toward $83,354 over five years. Five-year ROI reaches 145.62% and total cumulative return in cash sums $145,638. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,820/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
7,100 sqft lot
$N/A/sqft
$31 monthly HOA
Neighborhood data shown for ZIP Code: 77450, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,806 (100%) |
| Owner Occupied HU | 16,796 (62.7%) |
| Renter Occupied HU | 9,008 (33.6%) |
| Vacant Housing Units | 1,002 ( 3.7%) |
| Median Home Value | $368,833 |
| Average Home Value | $417,525 |
Residential
25,836
Single Family
19,863
Multi-Family
5,973
Businesses
1,609
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Pending sale | $314,900 |
| 2025-05-01 | Listed for sale | $314,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $3624.05 | 18.87% | $281,445 | 2.47% |
| 2023-10-08 | $3048.71 | -16.80% | $274,648 | 2.19% |
| 2022-10-08 | $3664.30 | N/A | $268,767 | 23.61% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
