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 2806 Harte Ct, Katy, TX, 77449 priced at $315,000 pairs $2,617/mo rent with $347/mo cash flow after a $1,542/mo payment. Total monthly income equals $2,617/mo, and annual cash flow comes to $4,166/yr on $104,423 invested. Return on cash invested is 23.9% in year one, and rental yield stands at 9.97% on a $315,000 basis. Equity gained on principal adds $2,033/yr, and 5% annual appreciation accumulates to $87,029 by year five. Five-year ROI measures 125.61% and total cumulative return in cash reaches $131,165. For financing, Ziffy Mortgage’s DSCR program evaluates $2,617/mo property income against a $1,542/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
6,150 sqft lot
$N/A/sqft
$355 annually HOA
Neighborhood data shown for ZIP Code: 77449, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 46,204 (100%) |
| Owner Occupied HU | 29,727 (64.3%) |
| Renter Occupied HU | 14,352 (31.1%) |
| Vacant Housing Units | 2,125 ( 4.6%) |
| Median Home Value | $266,123 |
| Average Home Value | $298,870 |
Residential
45,273
Single Family
39,223
Multi-Family
6,050
Businesses
1,711
Date | Event | Price |
|---|---|---|
| 2025-03-26 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $1865.52 | -42.19% | $302,158 | -8.29% |
| 2023-03-26 | $3226.75 | -16.04% | $329,475 | 15.97% |
| 2022-03-26 | $3843.12 | N/A | $284,109 | 25.13% |
Listed by: Patrick Dewlen • RE/MAX Cinco Ranch
Mls Name: HAR
Mls Provider:
Mls ID: #53506411
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.
