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 Angleton at 501 Buffalo Trl, Angleton, TX, 77515 priced at $507,000 pairs $3,311/mo rent with after a $2,482/mo payment. Total monthly income equals $3,311/mo. Return on cash invested is 17.64% in year one, and rental yield stands at 7.84% on a $507,000 basis. Equity gained on principal adds $3,272/yr, and 5% annual appreciation accumulates to $140,075 by year five. Five-year ROI measures 91.98% and total cumulative return in cash reaches $153,417. For financing, Ziffy Mortgage’s DSCR program evaluates $3,311/mo property income against a $2,482/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.98 Acres lot
$N/A/sqft
$500 annually 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 |
|---|---|---|
| 2024-12-13 | Price change | $507,000 |
| 2024-10-15 | Listed for sale | $519,500 |
| 2024-09-29 | Listing removed | $529,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5835.98 | 800.64% | $389,870 | 820.81% |
| 2023-02-13 | $647.98 | 125.10% | $42,340 | 54.30% |
| 2022-02-13 | $287.86 | N/A | $27,440 | 159.36% |
Listed by: Bridgette Lester • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #41351500
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.
