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 $3,125/mo, and a $2,344/mo payment. Purchase price stands at $479,000, and rental yield measures 7.83% with $3,125/mo rent. Return on cash invested shows 17.16% in year one, and 5% annual appreciation builds toward $132,339 over five years. Five-year ROI reaches 89.52% and total cumulative return in cash records $142,143. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,125/mo property income covering a $2,344/mo payment rather than investor’s personal income.
Single Family
Built in 2020
7,065 sqft lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,399 (100%) |
| Owner Occupied HU | 20,904 (79.2%) |
| Renter Occupied HU | 3,892 (14.7%) |
| Vacant Housing Units | 1,603 ( 6.1%) |
| Median Home Value | $456,400 |
| Average Home Value | $519,922 |
Residential
23,639
Single Family
21,386
Multi-Family
2,253
Businesses
1,062
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $479,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $5195.85 | 11.41% | $400,631 | 10.00% |
| 2023-03-13 | $4663.56 | -9.12% | $364,210 | 10.00% |
| 2022-03-13 | $5131.63 | 6.48% | $331,100 | 10.00% |
Listed by: Zain Khan • Gregtxrealty
Mls Name: HAR
Mls Provider:
Mls ID: #74723552
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.
