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 Katy at 22810 Deville Dr, Katy, TX, 77450 generates $2,863/mo in rent and, after a $1,762/mo payment, leaves $303/mo in cash flow. Total monthly income is $2,863/mo, and annual cash flow is $3,636/yr on $119,340 invested. Return on cash invested sits at 22.96% in year one, and rental yield is 9.54% on a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 120.37% and total cumulative return in cash sums $143,649. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,863/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
7,487 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77450, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,806 (100%) |
| Owner Occupied HU | 16,796 (62.7%) |
| Renter Occupied HU | 9,008 (33.6%) |
| Vacant Housing Units | 1,002 ( 3.7%) |
| Median Home Value | $368,833 |
| Average Home Value | $417,525 |
Residential
25,836
Single Family
19,863
Multi-Family
5,973
Businesses
1,609
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ly Mai • The Realty
Mls Name: HAR
Mls ID: #65131809
