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% |
Investment property for sale in Katy at 2135 Bevington Oaks Cir, Katy, TX, 77450 offers a 10.69% rental yield on a $479,000 purchase with $4,267/mo rent. Total monthly income registers $4,267/mo, and a $2,344/mo payment leaves $813/mo available for distribution. Annual cash flow reaches $9,756/yr on $158,789 to close, and return on cash invested stands at 26.05% in year one. Equity gained on principal adds $3,091/yr while 5% annual appreciation supports $132,339 over five years. Portfolio math shows five-year ROI at 137.15% and total cumulative return in cash at $217,779. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,267/mo property income against a $2,344/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1995
0.31 Acres lot
$N/A/sqft
$578 annually 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $479,000 |
| 2020-07-07 | Sold | N/A |
| 2020-06-14 | Pending sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $5685.43 | 16.96% | $447,794 | 11.74% |
| 2023-04-25 | $4860.92 | -11.37% | $400,756 | -0.64% |
| 2022-04-25 | $5484.40 | N/A | $403,324 | 34.44% |
Listed by: Michelle Eads • Redfin Corporation
Mls Name: HAR
Mls Provider:
Mls ID: #83911356
Disclaimer: Copyright 2025, 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.
