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 Katy at 3201 Bellow Green Ln, Katy, TX, 77493 offers a 10.16% rental yield on a $512,000 purchase with $4,337/mo rent. Total monthly income registers $4,337/mo, and a $2,506/mo payment leaves $610/mo available for distribution. Annual cash flow reaches $7,316/yr on $168,448 to close, and return on cash invested stands at 24.4% in year one. Equity gained on principal adds $3,304/yr while 5% annual appreciation supports $141,456 over five years. Portfolio math shows five-year ROI at 128.36% and total cumulative return in cash at $216,223. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,337/mo property income against a $2,506/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
7,435 sqft lot
$N/A/sqft
$1,037 annually HOA
Neighborhood data shown for ZIP Code: 77493, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 23,744 (75.7%) |
| Renter Occupied HU | 5,525 (17.6%) |
| Vacant Housing Units | 2,101 ( 6.7%) |
| Median Home Value | $360,331 |
| Average Home Value | $412,471 |
Residential
28,487
Single Family
26,616
Multi-Family
1,871
Businesses
700
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Price change | $512,000 |
| 2023-07-14 | Pending sale | $479,740 |
| 2023-07-13 | Listed for sale | $479,740 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1799.65 | 250.80% | $276,631 | 261.09% |
| 2023-12-27 | $513.02 | N/A | $76,610 | N/A |
Listed by: Elena Pearson • Orchard Brokerage
Mls Name: HAR
Mls Provider:
Mls ID: #20428827
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.
