2502 Shallow Lake Dr, Iowa Colony, TX, 77583 | $88/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2502 Shallow Lake Dr, Iowa Colony, TX, 77583 | $88/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2971 sft

Sonora Plan, Suncreek Estates, Rosharon, TX, 77583

4 Bed
3 Bath
2012 sft

1502 Arbuckle Ct, Rosharon, TX, 77583

4 Bed
3 Bath
2012 sft

1430 Copeland Dr, Rosharon, TX, 77583

4 Bed
3 Bath
2971 sft

Sonora Plan, Suncreek Estates, Rosharon, TX, 77583

Nearby investment properties with comparable prices

Motivated Seller+ 1 more

3 Bed
3 Bath
1749 sft

638 Winchester Trl, Angleton, TX, 77515

3 Bed
2 Bath
2236 sft

2138 Twin Lakes Blvd, West Columbia, TX, 77486

4 Bed
3 Bath
2513 sft

521 Green Meadows Dr, West Columbia, TX, 77486

4 Bed
3 Bath
2556 sft

553 Green Meadows Dr, West Columbia, TX, 77486

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Iowa Colony at 2502 Shallow Lake Dr, Iowa Colony, TX, 77583 listed at $395,370 pairs $2,899/mo rent with a $1,935/mo payment to leave $88/mo cash flow. Total monthly income runs $2,899/mo, and annual cash flow reaches $1,051/yr on $131,065 cash to close. Return on cash invested measures 20.71% in year one, and rental yield registers 8.8% at a $395,370 basis. Equity gained on principal adds $2,551/yr, and annual property appreciation at 5% supports $109,233 by year five. Five-year ROI tracks 108.35% and total cumulative return in cash totals $142,010. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,899/mo property income relative to a $1,935/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

9,000 sqft lot

$N/A/sqft

No HOA

More details about the property

This stunning single-story home offers 2175 square feet located on a 60-foot corner lot, featuring four bedrooms and 3 bathrooms. The open-concept design creates a seamless flow between the living, dining, and kitchen areas, perfect for entertaining. The kitchen is a chef's dream, equipped with 42-inch cabinets, ample storage, and a pantry. Essential appliances, including a refrigerator, washer, and dryer, are included for your convenience. The Primary suite offers a private retreat with an ensuite bathroom and HUGE walk in closet. Step outside to the covered back patio, complete with a gas line for grilling. The 2.5 car garage allows ample space for lawn care items, or for the handy man/woman crafting area. This home is designed to meet todays homeowner needs, combining comfort and innovation in every detail. Photos are representative.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,326 (100%)
Owner Occupied HU	17,291 (81.1%)
Renter Occupied HU	1,560 ( 7.3%)
Vacant Housing Units	2,475 (11.6%)
Median Home Value	$360,995
Average Home Value	$403,554