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 Angleton at 5 Colony Dr, Angleton, TX, 77515 with 5% annual appreciation on a $474,900 basis while $3,756/mo rent supports operations. Total monthly income totals $3,756/mo and a $2,324/mo payment preserves $379/mo for cash returns. Annual cash flow comes to $4,552/yr on $157,429 deployed, and return on cash invested reaches 22.8% in year one. Equity gained on principal adds $3,064/yr, and five-year appreciation sums $131,206 alongside rental yield of 9.49%. Five-year ROI measures 119.57% and total cumulative return in cash totals $188,231.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,756/mo property income versus a $2,324/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1965
1.12 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
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: Brandy Archie • Clark Realty
Mls Name: HAR
Mls ID: #87482497
