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 Brookshire at 29903 Tallow Grove Ln, Brookshire, TX, 77423 generates $2,861/mo in rent and, after a $1,741/mo payment, leaves $331/mo in cash flow. Total monthly income is $2,861/mo, and annual cash flow is $3,976/yr on $117,948 invested. Return on cash invested sits at 23.28% in year one, and rental yield is 9.65% on a $355,800 entry. Equity gained on principal adds $2,296/yr, while 5% annual appreciation builds toward $98,301 over five years. Five-year ROI reaches 122.15% and total cumulative return in cash sums $144,071. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,861/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
6,633 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-13 | Pending sale | $369,000 |
| 2025-07-01 | Price change | $369,000 |
| 2025-06-20 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-03 | N/A | N/A | $346,183 | 4.07% |
| 2024-11-03 | N/A | N/A | $332,652 | 0.64% |
| 2023-11-03 | N/A | N/A | $330,528 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
