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 3306 Willow Fin Way, Richmond, TX, 77406 priced at $645,000 pairs $4,846/mo rent with $209/mo cash flow after a $3,157/mo payment. Total monthly income equals $4,846/mo, and annual cash flow comes to $2,511/yr on $212,205 invested. Return on cash invested is 21.24% in year one, and rental yield stands at 9.02% on a $645,000 basis. Equity gained on principal adds $4,162/yr, and 5% annual appreciation accumulates to $178,202 by year five. Five-year ROI measures 111.3% and total cumulative return in cash reaches $236,188. For financing, Ziffy Mortgage’s DSCR program evaluates $4,846/mo property income against a $3,157/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
8,123 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-05-14 | Price change | $645,000 |
| 2025-04-23 | Price change | $648,500 |
| 2025-03-04 | Price change | $649,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $9777.65 | -12.41% | $623,217 | -11.34% |
| 2023-07-18 | $11162.87 | 1783.62% | $702,907 | 1908.31% |
| 2022-07-18 | $592.63 | N/A | $35,000 | N/A |
Listed by: Rigoberto Villarreal • Keller Williams Signature
Mls Name: HAR
Mls Provider:
Mls ID: #73993630
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.
