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 $2,677/mo, and a $2,129/mo payment. Purchase price stands at $435,000, and rental yield measures 7.38% with $2,677/mo rent. Return on cash invested shows 16.45% in year one, and 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 85.48% and total cumulative return in cash records $123,264. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,677/mo property income covering a $2,129/mo payment rather than investor’s personal income.
Manufactured
Built in 2004
3 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $435,000 |
| 2025-03-01 | Listing removed | $470,000 |
| 2024-09-19 | Price change | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $5986.81 | 18.13% | $389,700 | 20.00% |
| 2023-05-21 | $5067.88 | 65.59% | $324,750 | 50.95% |
| 2022-05-21 | $3060.48 | 0.02% | $215,132 | 9.94% |
Listed by: Shelley Burt • Strada
Mls Name: HAR
Mls Provider:
Mls ID: #65496410
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.
