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 Katy at 3067 Silver Cedar Trl, Katy, TX, 77449 generates $2,741/mo in rent and, after a $1,615/mo payment, leaves $297/mo in cash flow. Total monthly income is $2,741/mo, and annual cash flow is $3,568/yr on $109,395 invested. Return on cash invested sits at 23.17% in year one, and rental yield is 9.97% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 121.95% and total cumulative return in cash sums $133,403. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,741/mo property income rather than buyer’s personal income.
Single Family
Built in 1994
6,777 sqft lot
$N/A/sqft
$539 annually HOA
Neighborhood data shown for ZIP Code: 77449, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 46,204 (100%) |
| Owner Occupied HU | 29,727 (64.3%) |
| Renter Occupied HU | 14,352 (31.1%) |
| Vacant Housing Units | 2,125 ( 4.6%) |
| Median Home Value | $266,123 |
| Average Home Value | $298,870 |
Residential
45,273
Single Family
39,223
Multi-Family
6,050
Businesses
1,711
Date | Event | Price |
|---|---|---|
| 2025-06-14 | Listed for sale | $330,000 |
| 2025-06-13 | Pending sale | $330,000 |
| 2025-04-29 | Price change | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $6103.53 | -2.50% | $334,376 | -6.28% |
| 2023-06-17 | $6260.00 | 13.66% | $356,798 | 24.85% |
| 2022-06-17 | $5507.73 | N/A | $285,791 | 32.83% |
Listed by: Kathy Garrison • BHHS Karapasha Realty
Mls Name: HAR
Mls Provider:
Mls ID: #87574514
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.
