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 Brookshire at 29902 Tallow Grove Ln, Brookshire, TX, 77423 listed at $439,000 pairs $3,394/mo rent with a $2,149/mo payment to leave $222/mo cash flow. Total monthly income runs $3,394/mo, and annual cash flow reaches $2,664/yr on $145,529 cash to close. Return on cash invested measures 21.74% in year one, and rental yield registers 9.28% at a $439,000 basis. Equity gained on principal adds $2,833/yr, and annual property appreciation at 5% supports $121,288 by year five. Five-year ROI tracks 114.01% and total cumulative return in cash totals $165,920. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,394/mo property income relative to a $2,149/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
6,438 sqft lot
$N/A/sqft
$599 annually HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Price change | $439,000 |
| 2025-03-17 | Listed for sale | $455,000 |
| 2025-03-05 | Listing removed | $2,690 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $6225.32 | -3.50% | $396,795 | -2.32% |
| 2023-04-28 | $6451.43 | 6.20% | $406,236 | 13.22% |
| 2022-04-28 | $6075.03 | 38.09% | $358,790 | 38.22% |
Listed by: Jzessika Lee • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #29329827
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.
