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 32610 Dew Crest St, Brookshire, TX, 77423 earns $243/mo cash flow from $3,155/mo rent with a $1,953/mo payment. Total monthly income totals $3,155/mo, and annual cash flow totals $2,911/yr on $132,269 capital. ROI tracks 22.11% on current figures, and rental yield reads 9.49% at a $399,000 purchase. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 over five years. Five-year ROI reaches 116.1% and total cumulative return in cash sums $153,566. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,155/mo property income instead of your personal income.
Single Family
Built in 2021
6,181 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 |
|---|---|---|
| 2025-06-06 | Price change | $399,000 |
| 2025-05-13 | Price change | $2,799 |
| 2025-04-22 | Listed for sale | $419,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $4725.76 | -30.30% | $370,938 | -7.88% |
| 2023-06-06 | $6779.71 | 30.14% | $402,650 | 38.37% |
| 2022-06-06 | $5209.36 | N/A | $291,000 | N/A |
What's Special
Radiant Attic Barrier
Listed by: Sean Namli • Dr. Sean Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #6571374
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.
