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 32703 Dew Crest St, Brookshire, TX, 77423 offers a 9.31% rental yield on a $420,000 purchase with $3,259/mo rent. Total monthly income registers $3,259/mo, and a $2,056/mo payment leaves $197/mo available for distribution. Annual cash flow reaches $2,364/yr on $139,230 to close, and return on cash invested stands at 21.61% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,038 over five years. Portfolio math shows five-year ROI at 113.38% and total cumulative return in cash at $157,855. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,259/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2024-12-19 | Listed for sale | $420,000 |
| 2024-10-06 | Listing removed | $359,990 |
| 2024-09-09 | Pending sale | $359,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $319,564 | -3.41% |
| 2023-02-13 | $4131.27 | 346.03% | $330,858 | 539.46% |
| 2022-02-13 | $926.23 | N/A | $51,740 | N/A |
Listed by: Krystal Thomas • KD Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #18008239
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.
