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 Katy at 4563 Kellmore Ct, Katy, TX, 77493 priced at $300,000 converts $2,640/mo rent into $461/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,640/mo, and annual cash flow totals $5,534/yr on $99,450 invested. Return on cash invested prints 25.47% in year one, and rental yield reads 10.56% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 134.12% and total cumulative return in cash sums $133,380. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2023
9,604 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 77493, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 23,744 (75.7%) |
| Renter Occupied HU | 5,525 (17.6%) |
| Vacant Housing Units | 2,101 ( 6.7%) |
| Median Home Value | $360,331 |
| Average Home Value | $412,471 |
Residential
28,487
Single Family
26,616
Multi-Family
1,871
Businesses
700
Date | Event | Price |
|---|---|---|
| 2025-03-16 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $4958.53 | 610.33% | $300,275 | 648.82% |
| 2023-03-17 | $698.06 | 119.25% | $40,100 | 144.05% |
| 2022-03-17 | $318.39 | N/A | $16,431 | N/A |
Listed by: Larry Davis • Orchard Brokerage
Mls Name: HAR
Mls Provider:
Mls ID: #91621807
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.
