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 Driftwood at 462 Shelf Rock, Driftwood, TX, 78619 earns $2,167/mo cash flow from $9,150/mo rent with a $4,772/mo payment. Total monthly income totals $9,150/mo, and annual cash flow totals $26,001/yr on $320,775 capital. ROI tracks 28.17% on current figures, and rental yield reads 11.26% at a $975,000 purchase. Equity gained on principal adds $6,292/yr, and 5% annual appreciation supports $269,375 over five years. Five-year ROI reaches 148.37% and total cumulative return in cash sums $475,935. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $9,150/mo property income instead of your personal income.
Single Family
Built in 2008
1.03 Acres lot
$N/A/sqft
$150 quarterly HOA
Neighborhood data shown for ZIP Code: 78619, Driftwood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,476 (100%) |
| Owner Occupied HU | 2,132 (86.1%) |
| Renter Occupied HU | 201 ( 8.1%) |
| Vacant Housing Units | 143 ( 5.8%) |
| Median Home Value | $830,838 |
| Average Home Value | $913,539 |
Residential
2,401
Single Family
2,401
Multi-Family
0
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $975,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kameryn Cortez • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #4063049
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.
