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 Richmond at 5402 Drumlin Field Way, Richmond, TX, 77407 earns $584/mo cash flow from $3,179/mo rent with a $1,786/mo payment. Total monthly income totals $3,179/mo, and annual cash flow totals $7,007/yr on $120,998 capital. ROI tracks 25.7% on current figures, and rental yield reads 10.45% at a $365,000 purchase. Equity gained on principal adds $2,355/yr, and 5% annual appreciation supports $100,843 over five years. Five-year ROI reaches 135.09% and total cumulative return in cash sums $163,459. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,179/mo property income instead of your personal income.
Single Family
Built in 2013
6,368 sqft lot
$N/A/sqft
No HOA
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: Karla Arjona • Coldwell Banker Realty - Sugar Land
Mls Name: HAR
Mls ID: #62165514
