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% |
Total monthly income runs $3,618/mo, and a $2,525/mo payment. Purchase price stands at $515,900, and rental yield measures 8.42% with $3,618/mo rent. Return on cash invested shows 19.7% in year one, and 5% annual appreciation builds toward $142,534 over five years. Five-year ROI reaches 102.94% and total cumulative return in cash records $174,716. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,618/mo property income covering a $2,525/mo payment rather than investor’s personal income.
Single Family
Built in 2015
8,637 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sam Ferreri • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls ID: #35638284
