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 30262 Cascading Brook Way, Brookshire, TX, 77423 generates $2,797/mo in rent and, after a $1,713/mo payment, leaves $251/mo in cash flow. Total monthly income is $2,797/mo, and annual cash flow is $3,010/yr on $116,025 invested. Return on cash invested sits at 22.5% in year one, and rental yield is 9.59% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 118.18% and total cumulative return in cash sums $137,114. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,797/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
6,194 sqft lot
$N/A/sqft
$688 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 |
|---|---|---|
| 2025-04-06 | Listed for rent | $2,250 |
| 2025-04-05 | Listed for sale | $350,000 |
| 2025-03-31 | Listing removed | $2,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-19 | $5282.55 | -4.87% | $336,704 | -3.71% |
| 2023-04-19 | $5553.10 | 7.46% | $349,669 | 14.57% |
| 2022-04-19 | $5167.64 | 852.84% | $305,200 | 853.75% |
Listed by: Rochelle Rangel • Keller Williams Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #63374899
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.
