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% |
Investment property for sale in Waller at 35024 Stepan Rd, Waller, TX, 77484 offers a 8.23% rental yield on a $425,000 purchase with $2,915/mo rent. Equity gained on principal adds $2,742/yr while 5% annual appreciation supports $117,420 over five years. Portfolio math shows five-year ROI at 99.15% and total cumulative return in cash at $139,697. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,915/mo property income against a $2,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77484, Waller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,554 (100%) |
| Owner Occupied HU | 3,507 (63.1%) |
| Renter Occupied HU | 1,528 (27.5%) |
| Vacant Housing Units | 519 ( 9.3%) |
| Median Home Value | $338,828 |
| Average Home Value | $419,791 |
Residential
5,374
Single Family
4,936
Multi-Family
438
Businesses
511
Date | Event | Price |
|---|---|---|
| 2025-01-15 | Listed for sale | $425,000 |
| 2024-12-19 | Listing removed | $439,000 |
| 2024-12-13 | Price change | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $289,972 | 10.00% |
| 2023-02-13 | $551.25 | -61.77% | $263,611 | 10.00% |
| 2022-02-13 | $1442.04 | 1.38% | $239,646 | 10.00% |
Listed by: Crystal Krivacka • Crystal Fife Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #37002057
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.
