3100 Waxwing DrBrookshireTX77423
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Brookshire at 3100 Waxwing Dr, Brookshire, TX, 77423 generates $2,646/mo in rent and, after a $1,273/mo payment, leaves $739/mo in cash flow. Total monthly income is $2,646/mo, and annual cash flow is $8,872/yr on $86,185 invested. Return on cash invested sits at 30.2% in year one, and rental yield is 12.21% on a $259,985 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,829 over five years. Five-year ROI reaches 159.58% and total cumulative return in cash sums $137,533. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,646/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,401 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #58403084
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.