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 5406 Rustling Gates Ln, Katy, TX, 77449 at $270,000 posts ROI 24.76% with $362/mo cash flow from $2,311/mo rent. Total monthly income equals $2,311/mo, and annual cash flow records $4,346/yr on $89,505 to close. Return on cash invested measures 24.76% and rental yield reads 10.27% at the current $270,000. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,596 by year five. Five-year ROI prints 130.28% and total cumulative return in cash totals $116,605.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,311/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2013
7,169 sqft lot
$N/A/sqft
$340 annually HOA
Neighborhood data shown for ZIP Code: 77449, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 46,204 (100%) |
| Owner Occupied HU | 29,727 (64.3%) |
| Renter Occupied HU | 14,352 (31.1%) |
| Vacant Housing Units | 2,125 ( 4.6%) |
| Median Home Value | $266,123 |
| Average Home Value | $298,870 |
Residential
45,273
Single Family
39,223
Multi-Family
6,050
Businesses
1,711
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Price change | $270,000 |
| 2025-01-16 | Listed for sale | $280,000 |
| 2018-05-22 | Listing removed | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1973.03 | 2.12% | $260,885 | -7.23% |
| 2023-02-13 | $1932.04 | 10.70% | $281,208 | 11.70% |
| 2022-02-13 | $1745.31 | N/A | $251,752 | 30.28% |
Listed by: Deb Ambrosi • Ambrosi Realty, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #85578061
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.
