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 29939 Claycrest Ln, Brookshire, TX, 77423 listed at $310,000 pairs $2,988/mo rent with a $1,517/mo payment to leave $726/mo cash flow. Total monthly income runs $2,988/mo, and annual cash flow reaches $8,706/yr on $102,765 cash to close. Return on cash invested measures 28.38% in year one, and rental yield registers 11.57% at a $310,000 basis. Equity gained on principal adds $2,000/yr, and annual property appreciation at 5% supports $85,647 by year five. Five-year ROI tracks 149.75% and total cumulative return in cash totals $153,895. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,988/mo property income relative to a $1,517/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2010
6,534 sqft lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2025-03-12 | Listed for sale | $310,000 |
| 2019-05-14 | Listing removed | $1,800 |
| 2019-04-02 | Listed for rent | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $1899.94 | -0.09% | $343,000 | 5.23% |
| 2023-03-12 | $1901.57 | 5.29% | $325,968 | 10.80% |
| 2022-03-12 | $1806.06 | 14.97% | $294,207 | 27.13% |
Listed by: Heath Hardin • Keller Williams Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #73623971
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.
