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 4927 Grapevine Lake Ct, Richmond, TX, 77407 generates $2,849/mo in rent and, after a $1,810/mo payment, leaves $155/mo in cash flow. Total monthly income is $2,849/mo, and annual cash flow is $1,859/yr on $122,622 invested. Return on cash invested sits at 21.42% in year one, and rental yield is 9.24% on a $369,900 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 112.4% and total cumulative return in cash sums $137,830. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,849/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
10,375 sqft lot
$N/A/sqft
$770 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-08-16 | Listed for sale | $369,900 |
| 2024-08-09 | Listing removed | N/A |
| 2024-07-01 | Listed for rent | $2,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-16 | $5579.40 | 2.91% | $396,011 | 4.31% |
| 2023-08-16 | $5421.82 | 3.49% | $379,652 | 14.92% |
| 2022-08-16 | $5239.01 | 24.18% | $330,370 | 30.22% |
Listed by: Sandra McClusky • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #96221729
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.
