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 Richmond at 4310 Tilbury Trl, Richmond, TX, 77407 priced at $535,000 converts $3,932/mo rent into $127/mo cash flow after a $2,619/mo obligation. Total monthly income equals $3,932/mo, and annual cash flow totals $1,525/yr on $176,015 invested. Return on cash invested prints 20.93% in year one, and rental yield reads 8.82% against a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation compiles into $147,811 by year five. Five-year ROI reaches 109.51% and total cumulative return in cash sums $192,748. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,932/mo property income covering a $2,619/mo payment, not borrower’s personal income.
Single Family
Built in 2016
8,211 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Payal Patel • Keller Williams Realty Professionals
Mls Name: HAR
Mls ID: #64498546
