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 Brookshire at 5406 Rustic Ruby Dr, Brookshire, TX, 77423 earns $227/mo cash flow from $3,502/mo rent with a $2,203/mo payment. Total monthly income totals $3,502/mo, and annual cash flow totals $2,718/yr on $149,175 capital. ROI tracks 21.73% on current figures, and rental yield reads 9.34% at a $450,000 purchase. Equity gained on principal adds $2,904/yr, and 5% annual appreciation supports $124,327 over five years. Five-year ROI reaches 114.06% and total cumulative return in cash sums $170,142. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,502/mo property income instead of your personal income.
Single Family
Built in 2022
N/A lot
$N/A/sqft
$900 annually 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 |
|---|---|---|
| 2025-03-17 | Price change | $450,000 |
| 2024-02-07 | Listing removed | N/A |
| 2023-12-11 | Price change | $2,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $2629.49 | -3.75% | $398,166 | -6.37% |
| 2023-03-17 | $2732.03 | -49.05% | $425,258 | 41.98% |
| 2022-03-17 | $5362.06 | N/A | $299,530 | N/A |
Listed by: Olubukola Kayode • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #17048391
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
