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 Brenham at 502 Willow Cir, Brenham, TX, 77833 with 5% annual appreciation on a $218,000 basis while $1,828/mo rent supports operations. Total monthly income totals $1,828/mo and a $1,067/mo payment preserves $278/mo for cash returns. Annual cash flow comes to $3,333/yr on $72,267 deployed, and return on cash invested reaches 24.52% in year one. Equity gained on principal adds $1,407/yr, and five-year appreciation sums $60,229 alongside rental yield of 10.06%. Five-year ROI measures 128.8% and total cumulative return in cash totals $93,079.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,828/mo property income versus a $1,067/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1979
0.32 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 |
|---|---|---|
| 2025-07-03 | Price change | $218,000 |
| 2025-03-15 | Pending sale | $125,000 |
| 2025-02-28 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $2226.20 | 3.92% | $136,460 | 4.98% |
| 2023-07-03 | $2142.24 | -6.68% | $129,990 | 3.74% |
| 2022-07-03 | $2295.49 | 18.66% | $125,300 | 31.94% |
Listed by: Angelina Hawkins • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25007558
Disclaimer: IDX information is provided exclusively for 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.
