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 Brenham at 502 Spinn St, Brenham, TX, 77833 priced at $389,000 converts $2,394/mo rent into after a $1,904/mo obligation. Total monthly income equals $2,394/mo. Return on cash invested prints 16.44% in year one, and rental yield reads 7.39% against a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation compiles into $107,474 by year five. Five-year ROI reaches 85.48% and total cumulative return in cash sums $110,226. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,394/mo property income covering a $1,904/mo payment, not borrower’s personal income.
Single Family
Built in 1960
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77833, Brenham, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,938 (100%) |
| Owner Occupied HU | 8,555 (61.4%) |
| Renter Occupied HU | 3,455 (24.8%) |
| Vacant Housing Units | 1,928 (13.8%) |
| Median Home Value | $317,308 |
| Average Home Value | $454,034 |
Residential
12,838
Single Family
11,774
Multi-Family
1,064
Businesses
1,134
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: Jennifer Dodds • eXp Realty LLC
Mls Name: HAR
Mls ID: #23693712
