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% |
Total monthly income runs $2,759/mo, and a $3,074/mo payment. Purchase price stands at $627,990, and rental yield measures 5.27% with $2,759/mo rent. Return on cash invested shows 9.95% in year one, and 5% annual appreciation builds toward $173,502 over five years. Five-year ROI reaches 50.71% and total cumulative return in cash records $104,775. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,759/mo property income covering a $3,074/mo payment rather than investor’s personal income.
Single Family
Built in 2025
2.09 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 |
|---|---|---|
| 2024-11-02 | Listed for sale | $627,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1496.91 | -8.01% | $100,000 | -5.95% |
| 2023-02-13 | $1627.28 | -17.91% | $106,330 | N/A |
| 2022-02-13 | $1982.41 | 98.68% | $106,330 | 111.64% |
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #44346568
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.
