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 Manvel at 4315 Willow Crest Ln, Manvel, TX, 77578 uses $205,625 cash to close to unlock $5,011/yr annual cash flow and $418/mo monthly cash flow. Total monthly income runs $4,862/mo, and a $3,059/mo payment keeps the spread at $418/mo. Purchase price stands at $625,000, and rental yield measures 9.34% with $4,862/mo rent. Return on cash invested shows 22.5% in year one, and 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 117.91% and total cumulative return in cash records $242,449. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,862/mo property income covering a $3,059/mo payment rather than investor’s personal income.
Single Family
Built in 2017
7,801 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Catherine Green • Home Team Realty
Mls Name: HAR
Mls ID: #10680092
