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 25314 Cinco Manor Ln, Katy, TX, 77494 generates $3,136/mo in rent and, after a $1,835/mo payment, leaves $135/mo in cash flow. Total monthly income is $3,136/mo, and annual cash flow is $1,617/yr on $124,313 invested. Return on cash invested sits at 21.21% in year one, and rental yield is 10.04% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 112.2% and total cumulative return in cash sums $139,479. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,136/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,886 sqft lot
$N/A/sqft
$335 monthly 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 |
|---|---|---|
| 2024-12-02 | Listed for sale | $375,000 |
| 2024-08-27 | Listing removed | $379,000 |
| 2024-08-07 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $372,450 | 10.00% |
| 2023-12-27 | $1944.78 | -48.94% | $338,591 | 10.00% |
| 2022-12-27 | $3809.01 | 3.50% | $307,810 | 10.00% |
Listed by: Deb Ambrosi • Ambrosi Realty, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #4047618
Disclaimer: Copyright 2024, 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.
