3302 5th St, Brookshire, TX, 77423 | $471/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3302 5th St, Brookshire, TX, 77423 | $471/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1470 sft

347 Riverwood Village Ln, Sealy, TX, 77474

4 Bed
3 Bath
1851 sft

317 Riverwood Village Ln, Sealy, TX, 77474

- Bed
1 Bath
1080 sft

11712 S Fm 1458 Rd, Sealy, TX, 77474

3 Bed
2 Bath
1461 sft

332 Riverwood Village Ln, Sealy, TX, 77474

Nearby investment properties with comparable prices

4 Bed
2 Bath
1761 sft

2093 Saras Way, Brookshire, TX, 77423

3 Bed
2 Bath
1350 sft

5611 Guyler St, Wallis, TX, 77485

4 Bed
2 Bath
1778 sft

2020 Woodlark Way, Sealy, TX, 77474

3 Bed
2 Bath
1284 sft

908 Fowlkes St, Sealy, TX, 77474

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Brookshire at 3302 5th St, Brookshire, TX, 77423 listed at $260,000 pairs $2,320/mo rent with a $1,273/mo payment to leave $471/mo cash flow. Total monthly income runs $2,320/mo, and annual cash flow reaches $5,648/yr on $86,190 cash to close. Return on cash invested measures 26.46% in year one, and rental yield registers 10.71% at a $260,000 basis. Equity gained on principal adds $1,678/yr, and annual property appreciation at 5% supports $71,833 by year five. Five-year ROI tracks 139.19% and total cumulative return in cash totals $119,969. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,320/mo property income relative to a $1,273/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2004

0.32 Acres lot

$N/A/sqft

No HOA

More details about the property

Charming 3-bedroom, 2-bath home offering 1,562 sq. ft. of comfortable living space on a generous 13,752 sq. ft. lot. This home features an inviting open layout with abundant natural light, perfect for both everyday living and entertaining. The kitchen is well-appointed with plenty of cabinet space and flows seamlessly into the dining and living areas. The spacious primary suite includes a private bath, and two additional bedrooms provide flexibility for family, guests, or a home office. Step outside to enjoy a large backyard with endless possibilitiesgardening, play space, or future outdoor living. Conveniently located near and routes, shopping- only .2 miles from grocery store, and only 2 miles from a city playground-Longenbough Park. This home combines comfort, function, and value.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.

Housing Distribution

Housing Statistics

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