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 25311 Calico Woods Ln, Katy, TX, 77494 generates $2,753/mo in rent and, after a $1,786/mo payment, leaves $86/mo in cash flow. Total monthly income is $2,753/mo, and annual cash flow is $1,032/yr on $120,998 invested. Return on cash invested sits at 20.76% in year one, and rental yield is 9.05% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 108.91% and total cumulative return in cash sums $131,779. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,753/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
5,741 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 77494, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 51,600 (100%) |
| Owner Occupied HU | 34,369 (66.6%) |
| Renter Occupied HU | 14,379 (27.9%) |
| Vacant Housing Units | 2,852 ( 5.5%) |
| Median Home Value | $489,545 |
| Average Home Value | $538,775 |
Residential
49,087
Single Family
38,473
Multi-Family
10,614
Businesses
2,819
Date | Event | Price |
|---|---|---|
| 2025-01-08 | Listed for sale | $365,000 |
| 2025-01-06 | Pending sale | $365,000 |
| 2024-11-16 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $357,910 | 2.48% |
| 2023-02-13 | $6321.48 | 4.19% | $349,243 | 16.41% |
| 2022-02-13 | $6067.55 | 25.13% | $300,000 | 29.27% |
Listed by: MeiMei JamesOu • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #46332216
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.
