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 406 Virginia St, Brazoria, TX, 77422 offers $2,186/mo rent that, after a $1,419/mo payment, leaves $124/mo cash flow. Total monthly income is $2,186/mo, and annual cash flow is $1,493/yr on $96,102 cash. Return on cash invested measures 21.46% in year one, and rental yield stands at 9.05% at a $289,900 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,094 by year five. Five-year ROI records 112.41% and total cumulative return in cash reaches $108,033. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,186/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1938
0.26 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 |
|---|---|---|
| 2025-06-14 | Pending sale | $289,900 |
| 2025-06-11 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-21 | N/A | N/A | $191,929 | 10.00% |
| 2024-10-21 | $1232.84 | 16.14% | $174,481 | 10.00% |
| 2023-10-21 | $1061.55 | -40.04% | $158,619 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
