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 Pico Landing St, Richmond, TX, 77407 earns $125/mo cash flow from $2,867/mo rent with a $1,859/mo payment. Total monthly income totals $2,867/mo, and annual cash flow totals $1,506/yr on $125,937 capital. ROI tracks 21.1% on current figures, and rental yield reads 9.06% at a $379,900 purchase. Equity gained on principal adds $2,451/yr, and 5% annual appreciation supports $104,959 over five years. Five-year ROI reaches 110.61% and total cumulative return in cash sums $139,301. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,867/mo property income instead of your personal income.
Single Family
Built in 2006
6,760 sqft lot
$N/A/sqft
$485 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-03-31 | Listed for sale | $379,900 |
| 2022-12-27 | Sold | N/A |
| 2022-12-04 | Pending sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $6151.86 | 3.82% | $361,867 | 5.56% |
| 2023-03-31 | $5925.41 | 56.17% | $342,819 | 37.40% |
| 2022-03-31 | $3794.17 | 4.11% | $249,500 | 10.00% |
Listed by: Ryan Adams • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #70617968
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.
