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 26415 Polaris Rise Ln, Richmond, TX, 77406 generates $3,493/mo in rent and, after a $2,325/mo payment, leaves $53/mo in cash flow. Total monthly income is $3,493/mo, and annual cash flow is $631/yr on $157,463 invested. Return on cash invested sits at 20.31% in year one, and rental yield is 8.82% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 106.38% and total cumulative return in cash sums $167,503. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,493/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
5,998 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 |
|---|---|---|
| 2025-07-09 | Price change | $475,000 |
| 2025-06-06 | Listing removed | $3,150 |
| 2025-05-31 | Listed for rent | $3,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-09 | $6351.90 | -1.89% | $473,652 | -0.84% |
| 2023-07-09 | $6474.28 | -5.96% | $477,664 | 10.00% |
| 2022-07-09 | $6884.92 | 743.08% | $434,240 | 854.37% |
Listed by: Marta Peralta • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #76931482
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.
