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 Pearland at 3007 Rocky Point Dr, Pearland, TX, 77584 listed at $481,900 pairs $3,824/mo rent with a $2,359/mo payment to leave $233/mo cash flow. Total monthly income runs $3,824/mo, and annual cash flow reaches $2,792/yr on $159,750 cash to close. Return on cash invested measures 21.66% in year one, and rental yield registers 9.52% at a $481,900 basis. Equity gained on principal adds $3,110/yr, and annual property appreciation at 5% supports $133,140 by year five. Five-year ROI tracks 113.87% and total cumulative return in cash totals $181,909. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,824/mo property income relative to a $2,359/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
7,840 sqft lot
$N/A/sqft
$87 monthly HOA
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Listing removed | $550,000 |
| 2025-09-18 | Listing removed | $3,450 |
| 2025-08-06 | Listed for rent | $3,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $8923.81 | 4.71% | $481,900 | 5.72% |
| 2023-10-09 | $8522.04 | -5.15% | $455,840 | 9.32% |
| 2022-10-09 | $8984.40 | 1.16% | $416,988 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
