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 Brazoria at 3862 Fm 521 Rd, Brazoria, TX, 77422 generates $1,596/mo in rent and, after a $905/mo payment, leaves $281/mo in cash flow. Total monthly income is $1,596/mo, and annual cash flow is $3,371/yr on $61,328 invested. Return on cash invested sits at 25.41% in year one, and rental yield is 10.35% on a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 133.53% and total cumulative return in cash sums $81,891. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,596/mo property income rather than buyer’s personal income.
Single Family
Built in 1965
0.54 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
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: Cherry Leal • Cornerstone, Realtors
Mls Name: HAR
Mls ID: #7147680
