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 Manvel at 5258 Capricorn Way, Manvel, TX, 77578 offers $2,900/mo rent that, after a $1,261/mo payment, leaves $1,068/mo cash flow. Total monthly income is $2,900/mo, and annual cash flow is $12,816/yr on $85,394 cash. Return on cash invested measures 34.92% in year one, and rental yield stands at 13.51% at a $257,600 entry. Equity gained on principal adds $1,662/yr while 5% annual appreciation compounds into $71,170 by year five. Five-year ROI records 184.52% and total cumulative return in cash reaches $157,568. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,900/mo property income versus a $1,261/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Date | Event | Price |
|---|---|---|
| 2025-11-24 | Listing removed | $265,000 |
| 2025-11-12 | Price change | $265,000 |
| 2025-10-14 | Listed for sale | $289,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Chesmar Homes
Mls ID: #N/A
