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% |
Total monthly income runs $3,573/mo, and a $2,937/mo payment. Purchase price stands at $599,999, and rental yield measures 7.15% with $3,573/mo rent. Return on cash invested shows 15.79% in year one, and 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 81.93% and total cumulative return in cash records $161,723. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,573/mo property income covering a $2,937/mo payment rather than investor’s personal income.
Single Family
Built in 2021
2 Acres lot
$N/A/sqft
$110 annually HOA
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Date | Event | Price |
|---|---|---|
| 2025-05-14 | Price change | $599,999 |
| 2025-04-30 | Price change | $649,999 |
| 2025-04-28 | Price change | $670,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-14 | $6241.11 | -12.04% | $415,303 | 10.00% |
| 2022-05-14 | $7095.51 | 14.89% | $377,548 | 37.95% |
| 2021-05-14 | $6176.04 | N/A | $273,677 | 823.49% |
Listed by: Tracie Howell • RE/MAX Bluebonnet Properties
Mls Name: HAR
Mls Provider:
Mls ID: #87120619
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.
