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% |
Investment property for sale in Richmond at 26403 Misty Ember Ln, Richmond, TX, 77406 offers a 8.8% rental yield on a $576,800 purchase with $4,228/mo rent. Total monthly income registers $4,228/mo, and a $2,823/mo payment leaves $56/mo available for distribution. Annual cash flow reaches $677/yr on $189,767 to close, and return on cash invested stands at 20.42% in year one. Equity gained on principal adds $3,722/yr while 5% annual appreciation supports $159,359 over five years. Portfolio math shows five-year ROI at 106.92% and total cumulative return in cash at $202,908. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,228/mo property income against a $2,823/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
8,412 sqft lot
$N/A/sqft
$70 monthly 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 |
|---|---|---|
| 2025-06-14 | Pending sale | $539,000 |
| 2025-06-11 | Listed for sale | $539,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $6663.62 | 10.90% | $493,341 | 10.00% |
| 2023-10-21 | $6008.71 | -6.61% | $448,492 | 10.00% |
| 2022-10-21 | $6434.11 | 19.31% | $407,720 | 21.83% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
