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 Manvel at 4303 Tupelo Leaf Ct, Manvel, TX, 77578 priced at $625,000 converts $4,652/mo rent into $79/mo cash flow after a $3,059/mo obligation. Total monthly income equals $4,652/mo, and annual cash flow totals $947/yr on $205,625 invested. Return on cash invested prints 20.52% in year one, and rental yield reads 8.93% against a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,676 by year five. Five-year ROI reaches 107.57% and total cumulative return in cash sums $221,197. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,652/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Single Family
Built in 2020
0.27 Acres lot
$N/A/sqft
$1,300 annually HOA
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $625,000 |
| 2022-04-06 | Listing removed | N/A |
| 2022-02-16 | Pending sale | $590,777 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $10621.82 | 0.04% | $583,530 | 1.65% |
| 2023-04-24 | $10617.73 | 24.20% | $574,030 | 27.58% |
| 2022-04-24 | $8549.23 | 3.17% | $449,944 | 10.00% |
Listed by: Jan Saunders • RE/MAX Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #73895845
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.
