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 Brookshire at 32407 Dew Crest St, Brookshire, TX, 77423 uses $137,573 cash to close to unlock $505/yr annual cash flow and $42/mo monthly cash flow. Total monthly income runs $3,068/mo, and a $2,031/mo payment keeps the spread at $42/mo. Purchase price stands at $415,000, and rental yield measures 8.87% with $3,068/mo rent. Return on cash invested shows 20.28% in year one, and 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 106.29% and total cumulative return in cash records $146,229. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,068/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Single Family
Built in 2022
6,006 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-07-23 | Listed for sale | $415,000 |
| 2022-09-22 | Sold | N/A |
| 2022-09-07 | Pending sale | $450,980 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $6852.08 | -6.65% | $410,897 | -5.74% |
| 2023-07-24 | $7339.98 | 692.46% | $435,925 | 742.53% |
| 2022-07-24 | $926.23 | N/A | $51,740 | N/A |
Listed by: Lizz Sansone • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #90556731
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.
