28603 Bottom Grass Trl, Hockley, TX, 77447 | $780/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

28603 Bottom Grass Trl, Hockley, TX, 77447 | $780/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1737 sft

16307 Gulf Muhly Trl, Hockley, TX, 77447

3 Bed
3 Bath
1722 sft

27147 Butterfly Mint Ln, Hockley, TX, 77447

3 Bed
3 Bath
1722 sft

27135 Cutleaf Daisy Ct, Hockley, TX, 77447

3 Bed
2 Bath
1722 sft

27214 Butterfly Mint Ln, Hockley, TX, 77447

Nearby investment properties with comparable prices

3 Bed
2 Bath
1474 sft

305 Tejas Trl, Waller, TX, 77484

3 Bed
2 Bath
1464 sft

3085 Fantasy Terrace Ct, Katy, TX, 77493

3 Bed
2 Bath
1474 sft

3088 Fantasy Terrace Dr, Katy, TX, 77493

3 Bed
2 Bath
1352 sft

836 Crystal Lakes Dr, Brookshire, TX, 77423

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Hockley at 28603 Bottom Grass Trl, Hockley, TX, 77447 uses $75,516 cash to close to unlock $9,361/yr annual cash flow and $780/mo monthly cash flow. Total monthly income runs $2,400/mo, and a $1,115/mo payment keeps the spread at $780/mo. Purchase price stands at $227,800, and rental yield measures 12.64% with $2,400/mo rent. Return on cash invested shows 32.3% in year one, and 5% annual appreciation builds toward $62,937 over five years. Five-year ROI reaches 170.59% and total cumulative return in cash records $128,820. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,115/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77447, Hockley, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,326 (100%)
Owner Occupied HU	10,304 (83.6%)
Renter Occupied HU	1,216 ( 9.9%)
Vacant Housing Units	806 ( 6.5%)
Median Home Value	$337,739
Average Home Value	$430,368