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 3910 County Road 651, Brazoria, TX, 77422 generates $2,128/mo in rent, after a $1,444/mo payment. Total monthly income is $2,128/mo. Return on cash invested sits at 19.89% in year one, and rental yield is 8.66% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 104.11% and total cumulative return in cash sums $101,810. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,128/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
1.78 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 |
|---|---|---|
| 2025-02-05 | Price change | $295,000 |
| 2024-11-29 | Listed for sale | $299,999 |
| 2024-10-10 | Listing removed | $309,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5278.93 | 6.49% | $323,050 | 9.52% |
| 2023-02-13 | $4957.35 | 52.89% | $294,970 | 25.74% |
| 2022-02-13 | $3242.48 | 11.18% | $234,590 | 68.58% |
Listed by: April Vera • Century 21 Olympian Brazoria
Mls Name: HAR
Mls Provider:
Mls ID: #40603041
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.
