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 $3,678/mo, and a $2,692/mo payment. Purchase price stands at $550,000, and rental yield measures 8.02% with $3,678/mo rent. Return on cash invested shows 16.74% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 87.7% and total cumulative return in cash records $158,686. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,678/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2017
9,378 sqft lot
$N/A/sqft
$1,260 annually 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $550,000 |
| 2017-12-19 | Listing removed | $366,900 |
| 2017-11-21 | Pending sale | $366,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $11078.11 | 7.55% | $537,590 | 8.77% |
| 2023-06-27 | $10300.76 | -4.89% | $494,261 | 10.00% |
| 2022-06-27 | $10830.25 | 1.60% | $449,328 | 10.00% |
Listed by: Rae Lynn White • Berkshire Hathaway HomeServices Premier Properties
Mls Name: HAR
Mls Provider:
Mls ID: #97063818
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.
