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 Katy at 3530 Emerald Bay Cir, Katy, TX, 77449 priced at $299,500 converts $2,477/mo rent into $303/mo cash flow after a $1,466/mo obligation. Total monthly income equals $2,477/mo, and annual cash flow totals $3,640/yr on $99,284 invested. Return on cash invested prints 23.58% in year one, and rental yield reads 9.92% against a $299,500 entry. Equity gained on principal adds $1,933/yr, while 5% annual appreciation compiles into $82,746 by year five. Five-year ROI reaches 123.92% and total cumulative return in cash sums $123,035. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,477/mo property income covering a $1,466/mo payment, not borrower’s personal income.
Single Family
Built in 1996
N/A lot
$N/A/sqft
$525 annually HOA
Neighborhood data shown for ZIP Code: 77449, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 46,204 (100%) |
| Owner Occupied HU | 29,727 (64.3%) |
| Renter Occupied HU | 14,352 (31.1%) |
| Vacant Housing Units | 2,125 ( 4.6%) |
| Median Home Value | $266,123 |
| Average Home Value | $298,870 |
Residential
45,273
Single Family
39,223
Multi-Family
6,050
Businesses
1,711
Date | Event | Price |
|---|---|---|
| 2025-02-03 | Price change | $1,990 |
| 2025-02-03 | Listed for sale | $299,500 |
| 2025-01-19 | Listed for rent | $2,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4307.83 | 2.19% | $236,000 | -9.33% |
| 2023-02-13 | $4215.62 | -2.04% | $260,276 | 16.54% |
| 2022-02-13 | $4303.42 | N/A | $223,330 | 26.40% |
Listed by: Shubin Liu • Intercity Realty
Mls Name: HAR
Mls Provider:
Mls ID: #44994994
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.
