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 Brazoria at 226 E Elm St, Brazoria, TX, 77422 generates $2,440/mo in rent and, after a $1,272/mo payment, leaves $443/mo in cash flow. Total monthly income is $2,440/mo, and annual cash flow is $5,317/yr on $86,157 invested. Return on cash invested sits at 26.08% in year one, and rental yield is 11.27% on a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 137.94% and total cumulative return in cash sums $118,846. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,440/mo property income rather than buyer’s personal income.
Single Family
Built in 1981
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $259,900 |
| 2024-12-18 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6098.74 | 3.02% | $303,270 | 0.82% |
| 2023-02-13 | $5920.10 | 29.28% | $300,790 | 48.37% |
| 2022-02-13 | $4579.24 | 30.06% | $202,730 | 34.57% |
Listed by: Claudio Andrade • REALM Real Estate Professionals - West Houston
Mls Name: HAR
Mls Provider:
Mls ID: #10251261
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.
