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 Richmond at 26303 Polaris Rise Ln, Richmond, TX, 77406 generates $3,426/mo in rent and, after a $2,154/mo payment, leaves $234/mo in cash flow. Total monthly income is $3,426/mo, and annual cash flow is $2,810/yr on $145,857 invested. Return on cash invested sits at 21.84% in year one, and rental yield is 9.34% on a $439,990 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,561 over five years. Five-year ROI reaches 114.59% and total cumulative return in cash sums $167,131. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,426/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,949 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $439,990 |
| 2025-06-25 | Listing removed | $439,990 |
| 2025-06-03 | Price change | $439,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $4628.92 | 3.20% | $479,211 | 9.46% |
| 2023-06-25 | $4485.47 | -24.33% | $437,800 | 6.03% |
| 2022-06-25 | $5927.37 | 625.82% | $412,900 | 807.47% |
Listed by: Cyndi Kornegay • Keller Williams Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #70352429
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.
