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 Katy at 5130 Yellow Rays Trl, Katy, TX, 77493 offers a 9.79% rental yield on a $283,300 purchase with $2,311/mo rent. Total monthly income registers $2,311/mo, and a $1,387/mo payment leaves $296/mo available for distribution. Annual cash flow reaches $3,552/yr on $93,914 to close, and return on cash invested stands at 23.69% in year one. Equity gained on principal adds $1,828/yr while 5% annual appreciation supports $78,271 over five years. Portfolio math shows five-year ROI at 124.39% and total cumulative return in cash at $116,821. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,311/mo property income against a $1,387/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77493, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 23,744 (75.7%) |
| Renter Occupied HU | 5,525 (17.6%) |
| Vacant Housing Units | 2,101 ( 6.7%) |
| Median Home Value | $360,331 |
| Average Home Value | $412,471 |
Residential
28,487
Single Family
26,616
Multi-Family
1,871
Businesses
700
Date | Event | Price |
|---|---|---|
| 2025-07-03 | Pending sale | $280,000 |
| 2025-06-19 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-01 | $4386.26 | -6.22% | $240,682 | -10.43% |
| 2023-11-01 | $4677.41 | 2.05% | $268,694 | 13.59% |
| 2022-11-01 | $4583.63 | N/A | $236,549 | 30.23% |
Listed by: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #58341563
