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 Richmond at 22618 Judge Davis Ct, Richmond, TX, 77469 generates $2,420/mo in rent and, after a $1,251/mo payment, leaves $359/mo in cash flow. Total monthly income is $2,420/mo, and annual cash flow is $4,304/yr on $84,695 invested. Return on cash invested sits at 24.99% in year one, and rental yield is 11.37% on a $255,490 entry. Equity gained on principal adds $1,649/yr, while 5% annual appreciation builds toward $70,587 over five years. Five-year ROI reaches 132.57% and total cumulative return in cash sums $112,278. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,420/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
3,175 sqft lot
$N/A/sqft
$245 monthly HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listing removed | N/A |
| 2025-07-19 | Listed for sale | $299,900 |
| 2023-01-11 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | $2525.88 | 13.51% | $247,409 | 10.00% |
| 2023-10-22 | $2225.28 | -19.98% | $224,917 | 10.00% |
| 2022-10-22 | $2780.77 | 4.09% | $204,470 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
