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 Richmond at 22118 Cassini Ct, Richmond, TX, 77407 earns $665/mo cash flow from $3,096/mo rent with a $1,615/mo payment. Total monthly income totals $3,096/mo, and annual cash flow totals $7,980/yr on $109,395 capital. ROI tracks 27.2% on current figures, and rental yield reads 11.26% at a $330,000 purchase. Equity gained on principal adds $2,129/yr, and 5% annual appreciation supports $91,173 over five years. Five-year ROI reaches 143.5% and total cumulative return in cash sums $156,983. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,096/mo property income instead of your personal income.
Single Family
Built in 2005
6,076 sqft lot
$N/A/sqft
$450 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $330,000 |
| 2023-07-21 | Listing removed | N/A |
| 2023-07-07 | Listed for rent | $2,399 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-20 | $6043.72 | 1.25% | $355,506 | 2.95% |
| 2023-08-20 | $5968.86 | 0.52% | $345,333 | 6.97% |
| 2022-08-20 | $5937.76 | 44.18% | $322,830 | 45.14% |
Listed by: Erumole Clifford • Walzel Properties - Spring
Mls Name: HAR
Mls Provider:
Mls ID: #17764112
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.
