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 Spring at 3102 Cliff Swallow Ct, Spring, TX, 77373 offers a 9.31% rental yield on a $197,000 purchase with $1,528/mo rent. Total monthly income registers $1,528/mo, and a $964/mo payment leaves $102/mo available for distribution. Annual cash flow reaches $1,228/yr on $65,306 to close, and return on cash invested stands at 21.79% in year one. Equity gained on principal adds $1,271/yr while 5% annual appreciation supports $54,427 over five years. Portfolio math shows five-year ROI at 114.33% and total cumulative return in cash at $74,666. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,528/mo property income against a $964/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
5,087 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 77373, Spring, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,265 (100%) |
| Owner Occupied HU | 18,365 (69.9%) |
| Renter Occupied HU | 6,633 (25.3%) |
| Vacant Housing Units | 1,267 ( 4.8%) |
| Median Home Value | $258,193 |
| Average Home Value | $296,393 |
Residential
25,827
Single Family
23,355
Multi-Family
2,472
Businesses
998
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Listed for sale | $197,000 |
| 2018-01-26 | Listing removed | $1,150 |
| 2017-12-30 | Listed for rent | $1,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $185,367 | 0.92% |
| 2023-02-13 | $1401.19 | 12.55% | $183,675 | 13.09% |
| 2022-02-13 | $1244.99 | N/A | $162,420 | 47.65% |
Listed by: Maria Guzman • RE/MAX Pearland
Mls Name: HAR
Mls Provider:
Mls ID: #96553031
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.
