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 Angleton at 21526 Chenango Lake Dr, Angleton, TX, 77515 generates $5,722/mo in rent and, after a $3,377/mo payment, leaves $782/mo in cash flow. Total monthly income is $5,722/mo, and annual cash flow is $9,388/yr on $226,990 invested. Return on cash invested sits at 24.2% in year one, and rental yield is 9.95% on a $689,939 entry. Equity gained on principal adds $4,452/yr, while 5% annual appreciation builds toward $190,617 over five years. Five-year ROI reaches 127.09% and total cumulative return in cash sums $288,481. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,722/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
1.01 Acres lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2024-10-27 | Price change | $689,939 |
| 2024-10-10 | Price change | $699,393 |
| 2024-09-20 | Listed for sale | $729,433 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $404,960 | 329.39% |
| 2023-12-27 | $1082.51 | -17.91% | $94,310 | N/A |
| 2022-12-27 | $1318.75 | 55.07% | $94,310 | 120.25% |
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #57082375
Disclaimer: Copyright 2024, 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.
