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 Angleton at 401 Pecan Estates Rd #616, Angleton, TX, 77515 offers a 8.55% rental yield on a $409,000 purchase with $2,915/mo rent. Total monthly income registers $2,915/mo, and a $2,002/mo payment leaves $6/mo available for distribution. Annual cash flow reaches $77/yr on $135,584 to close, and return on cash invested stands at 19.97% in year one. Equity gained on principal adds $2,639/yr while 5% annual appreciation supports $112,999 over five years. Portfolio math shows five-year ROI at 104.37% and total cumulative return in cash at $141,513. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,915/mo property income against a $2,002/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
1.13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2024-10-01 | Price change | $409,000 |
| 2024-06-11 | Listed for sale | $428,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $285,560 | 10.00% |
| 2023-12-27 | $529.16 | -37.44% | $259,600 | 9.77% |
| 2022-12-27 | $845.85 | 2.08% | $236,500 | 8.78% |
Listed by: Belinda Gaines • Belinda Gaines Realty
Mls Name: HAR
Mls Provider:
Mls ID: #85313410
Disclaimer: Copyright 2024, 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.
