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 Hempstead at 36847 Richard Frey 2 20 Rd #20, Hempstead, TX, 77445 generates $1,110/mo in rent and, after a $563/mo payment, leaves $292/mo in cash flow. Total monthly income is $1,110/mo, and annual cash flow is $3,505/yr on $38,123 invested. Return on cash invested sits at 29.1% in year one, and rental yield is 11.58% on a $115,000 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,772 over five years. Five-year ROI reaches 153.51% and total cumulative return in cash sums $58,521. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,110/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77445, Hempstead, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,611 (100%) |
| Owner Occupied HU | 3,847 (58.2%) |
| Renter Occupied HU | 1,887 (28.5%) |
| Vacant Housing Units | 877 (13.3%) |
| Median Home Value | $270,294 |
| Average Home Value | $379,184 |
Residential
6,096
Single Family
5,706
Multi-Family
390
Businesses
448
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: Mitchell Haynes • BuyBroker
Mls Name: HAR
Mls ID: #81148481
