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 Iowa Colony at 4050 Champlain Way, Iowa Colony, TX, 77583 uses $93,483 cash to close to unlock $5,672/yr annual cash flow and $473/mo monthly cash flow. Total monthly income runs $2,760/mo, and a $1,380/mo payment keeps the spread at $473/mo. Purchase price stands at $282,000, and rental yield measures 11.74% with $2,760/mo rent. Return on cash invested shows 25.98% in year one, and 5% annual appreciation builds toward $77,911 over five years. Five-year ROI reaches 137.92% and total cumulative return in cash records $128,929. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,760/mo property income covering a $1,380/mo payment rather than investor’s personal income.
Townhouse
Built in 2023
3,358 sqft lot
$N/A/sqft
$1,700 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $282,000 |
| 2023-02-24 | Listing removed | N/A |
| 2023-01-16 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $6367.51 | 102.77% | $273,250 | 54.71% |
| 2023-05-24 | $3140.27 | 372.48% | $176,623 | 429.92% |
| 2022-05-24 | $664.63 | 0.26% | $33,330 | 3.32% |
Listed by: Kendall Butler • LPT Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #40622210
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.
