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 Pearland at 3111 Glencullen Ln, Pearland, TX, 77584 uses $129,252 cash to close to unlock $166/yr annual cash flow and $14/mo monthly cash flow. Total monthly income runs $2,976/mo, and a $1,908/mo payment keeps the spread at $14/mo. Purchase price stands at $389,900, and rental yield measures 9.16% with $2,976/mo rent. Return on cash invested shows 20.04% in year one, and 5% annual appreciation builds toward $107,722 over five years. Five-year ROI reaches 105.38% and total cumulative return in cash records $136,201. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,976/mo property income covering a $1,908/mo payment rather than investor’s personal income.
Single Family
Built in 1998
9,003 sqft lot
$N/A/sqft
$45 monthly HOA
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Date | Event | Price |
|---|---|---|
| 2025-05-07 | Listed for sale | $389,900 |
| 2025-05-06 | Listing removed | $398,786 |
| 2025-04-30 | Listed for sale | $398,786 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-07 | $8213.05 | -2.50% | $375,570 | -0.95% |
| 2023-05-07 | $8423.46 | 30.45% | $379,190 | 24.63% |
| 2022-05-07 | $6457.45 | 1.04% | $304,253 | 10.00% |
Listed by: Mohtashim Haq • 5th Stream Realty
Mls Name: HAR
Mls Provider:
Mls ID: #93484606
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.
