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 Brazoria at 4670 Fm 2918 Rd, Brazoria, TX, 77422 offers a 10.97% rental yield on a $330,000 purchase with $3,016/mo rent. Total monthly income registers $3,016/mo, and a $1,615/mo payment leaves $670/mo available for distribution. Annual cash flow reaches $8,034/yr on $109,395 to close, and return on cash invested stands at 27.25% in year one. Equity gained on principal adds $2,129/yr while 5% annual appreciation supports $91,173 over five years. Portfolio math shows five-year ROI at 143.46% and total cumulative return in cash at $156,935. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,016/mo property income against a $1,615/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1988
2.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Date | Event | Price |
|---|---|---|
| 2025-01-25 | Listed for sale | $330,000 |
| 2016-08-16 | Listing removed | $230,000 |
| 2016-06-29 | Pending sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5323.04 | 172.64% | $325,750 | 56.66% |
| 2023-02-13 | $1952.43 | -22.94% | $207,933 | 10.00% |
| 2022-02-13 | $2533.52 | -4.26% | $189,030 | 10.00% |
Listed by: Kathy Peters • American Realty
Mls Name: HAR
Mls Provider:
Mls ID: #30377516
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.
