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 Waller at 301 Tejas Trl, Waller, TX, 77484 priced at $312,990 pairs $3,060/mo rent with $834/mo cash flow after a $1,532/mo payment. Total monthly income equals $3,060/mo, and annual cash flow comes to $10,011/yr on $103,756 invested. Return on cash invested is 29.56% in year one, and rental yield stands at 11.73% on a $312,990 basis. Equity gained on principal adds $2,020/yr, and 5% annual appreciation accumulates to $86,473 by year five. Five-year ROI measures 155.82% and total cumulative return in cash reaches $161,674. For financing, Ziffy Mortgage’s DSCR program evaluates $3,060/mo property income against a $1,532/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77484, Waller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,554 (100%) |
| Owner Occupied HU | 3,507 (63.1%) |
| Renter Occupied HU | 1,528 (27.5%) |
| Vacant Housing Units | 519 ( 9.3%) |
| Median Home Value | $338,828 |
| Average Home Value | $419,791 |
Residential
5,374
Single Family
4,936
Multi-Family
438
Businesses
511
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jared Turner • Lennar Homes Village Builders, LLC
Mls Name: HAR
Mls ID: #79278120
