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 Boling at 311 Bryan St, Boling, TX, 77420 with 5% annual appreciation on a $305,000 basis while $2,756/mo rent supports operations. Total monthly income totals $2,756/mo and a $1,493/mo payment preserves $587/mo for cash returns. Annual cash flow comes to $7,043/yr on $101,108 deployed, and return on cash invested reaches 26.87% in year one. Equity gained on principal adds $1,968/yr, and five-year appreciation sums $84,266 alongside rental yield of 10.84%. Five-year ROI measures 141.4% and total cumulative return in cash totals $142,966.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,756/mo property income versus a $1,493/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1975
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77420, Boling, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,044 (100%) |
| Owner Occupied HU | 739 (70.8%) |
| Renter Occupied HU | 172 (16.5%) |
| Vacant Housing Units | 133 (12.7%) |
| Median Home Value | $188,980 |
| Average Home Value | $293,846 |
Residential
817
Single Family
817
Multi-Family
0
Businesses
73
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $305,000 |
| 2024-11-23 | Price change | $310,000 |
| 2024-09-18 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3710.97 | 51.26% | $220,697 | 18.28% |
| 2023-02-13 | $2453.36 | -13.27% | $186,594 | 3.50% |
| 2022-02-13 | $2828.71 | 10.90% | $180,277 | 16.39% |
Listed by: Amber Morris • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #74297730
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.
