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 Brenham at 302 W Stone St, Brenham, TX, 77833 with 5% annual appreciation on a $280,000 basis while $2,068/mo rent supports operations. Total monthly income totals $2,068/mo and a $1,370/mo payment preserves $77/mo for cash returns. Annual cash flow comes to $928/yr on $92,820 deployed, and return on cash invested reaches 20.91% in year one. Equity gained on principal adds $1,807/yr, and five-year appreciation sums $77,359 alongside rental yield of 8.86%. Five-year ROI measures 109.43% and total cumulative return in cash totals $101,577.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,068/mo property income versus a $1,370/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1957
10,885 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77833, Brenham, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,938 (100%) |
| Owner Occupied HU | 8,555 (61.4%) |
| Renter Occupied HU | 3,455 (24.8%) |
| Vacant Housing Units | 1,928 (13.8%) |
| Median Home Value | $317,308 |
| Average Home Value | $454,034 |
Residential
12,838
Single Family
11,774
Multi-Family
1,064
Businesses
1,134
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: Robert Goleman • Orchard Brokerage
Mls Name: HAR
Mls ID: #8610775
