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% |
Rental property for sale in Richmond at 322 Mercury Sky Rd, Richmond, TX, 77406 priced at $499,900 converts $3,960/mo rent into $342/mo cash flow after a $2,447/mo obligation. Total monthly income equals $3,960/mo, and annual cash flow totals $4,109/yr on $165,717 invested. Return on cash invested prints 22.39% in year one, and rental yield reads 9.51% against a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,113 by year five. Five-year ROI reaches 117.53% and total cumulative return in cash sums $194,760. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,960/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,751 sqft lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,399 (100%) |
| Owner Occupied HU | 20,904 (79.2%) |
| Renter Occupied HU | 3,892 (14.7%) |
| Vacant Housing Units | 1,603 ( 6.1%) |
| Median Home Value | $456,400 |
| Average Home Value | $519,922 |
Residential
23,639
Single Family
21,386
Multi-Family
2,253
Businesses
1,062
Date | Event | Price |
|---|---|---|
| 2025-07-17 | Price change | $499,900 |
| 2025-07-01 | Price change | $509,900 |
| 2025-05-13 | Price change | $510,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lee Jones • Perry Homes Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #19571555
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.
