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 Iowa Colony at 3406 Cassini Dr, Iowa Colony, TX, 77583 generates $4,494/mo in rent and, after a $2,741/mo payment, leaves $403/mo in cash flow. Total monthly income is $4,494/mo, and annual cash flow is $4,840/yr on $184,240 invested. Return on cash invested sits at 22.69% in year one, and rental yield is 9.63% on a $560,000 entry. Equity gained on principal adds $3,614/yr, while 5% annual appreciation builds toward $154,718 over five years. Five-year ROI reaches 119.2% and total cumulative return in cash sums $219,605. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,494/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
8,115 sqft lot
$N/A/sqft
$1,300 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-03-11 | Listed for sale | $560,000 |
| 2025-02-28 | Listing removed | $599,999 |
| 2025-02-03 | Listed for sale | $599,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-11 | N/A | N/A | $510,971 | 10.00% |
| 2023-03-11 | N/A | N/A | $464,519 | 10.00% |
| 2022-03-11 | N/A | N/A | $422,290 | 10.00% |
Listed by: Stephanie Ramirez • Alpha Elite Realty
Mls Name: HAR
Mls Provider:
Mls ID: #3451242
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.
