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 3135 E Webber Dr, Pearland, TX, 77584 offers a 9.73% rental yield on a $375,000 purchase with $3,040/mo rent. Total monthly income registers $3,040/mo, and a $1,835/mo payment leaves $334/mo available for distribution. Annual cash flow reaches $4,005/yr on $124,313 to close, and return on cash invested stands at 23.13% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 121.47% and total cumulative return in cash at $150,999. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,040/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
6,900 sqft lot
$N/A/sqft
$480 annually 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 |
|---|---|---|
| 2024-10-09 | Price change | $375,000 |
| 2024-09-13 | Listed for sale | $389,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $352,715 | 10.00% |
| 2023-12-27 | $5656.94 | -8.24% | $320,650 | 10.00% |
| 2022-12-27 | $6164.88 | 0.92% | $291,500 | 10.00% |
Listed by: Sarah Lernor • Realvest Services, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #88454999
Disclaimer: Copyright 2024, 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.
