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 Brookshire at 5028 Sycamore Ln, Brookshire, TX, 77423 priced at $235,500 converts $2,174/mo rent into $474/mo cash flow after a $1,153/mo obligation. Total monthly income equals $2,174/mo, and annual cash flow totals $5,688/yr on $78,068 invested. Return on cash invested prints 27.19% in year one, and rental yield reads 11.08% against a $235,500 entry. Equity gained on principal adds $1,520/yr, while 5% annual appreciation compiles into $65,064 by year five. Five-year ROI reaches 143.25% and total cumulative return in cash sums $111,833. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,174/mo property income covering a $1,153/mo payment, not borrower’s personal income.
Single Family
Built in 2017
N/A lot
$N/A/sqft
$25 monthly HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-06-12 | Pending sale | $229,000 |
| 2025-05-06 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-15 | N/A | N/A | $218,550 | 4.35% |
| 2024-10-15 | $2299.57 | 15.21% | $209,433 | 10.00% |
| 2023-10-15 | $1996.00 | -25.81% | $190,394 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
