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 Brookshire at 3815 3rd St, Brookshire, TX, 77423 earns $631/mo cash flow from $2,196/mo rent with a $1,077/mo payment. Total monthly income totals $2,196/mo, and annual cash flow totals $7,576/yr on $72,930 capital. ROI tracks 30.3% on current figures, and rental yield reads 11.98% at a $220,000 purchase. Equity gained on principal adds $1,420/yr, and 5% annual appreciation supports $60,782 over five years. Five-year ROI reaches 159.8% and total cumulative return in cash sums $116,543. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,196/mo property income instead of your personal income.
Single Family
Built in 2019
7,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $220,000 |
| 2025-02-05 | Pending sale | $220,000 |
| 2025-01-23 | Listed for sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $187,551 | 10.00% |
| 2023-02-13 | $1687.60 | -26.19% | $170,501 | 10.00% |
| 2022-02-13 | $2286.46 | -4.23% | $155,001 | 10.00% |
Listed by: Blanca Drogaris • Signature Homes Realty
Mls Name: HAR
Mls Provider:
Mls ID: #12549314
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.
