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 5439 Rustic Ruby Dr, Brookshire, TX, 77423 offers a 9.51% rental yield on a $420,000 purchase with $3,330/mo rent. Total monthly income registers $3,330/mo, and a $2,056/mo payment leaves $343/mo available for distribution. Annual cash flow reaches $4,116/yr on $139,230 to close, and return on cash invested stands at 22.87% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,038 over five years. Portfolio math shows five-year ROI at 119.89% and total cumulative return in cash at $166,927. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,330/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
7,357 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joann Garza • Better Homes and Gardens Real Estate Gary Greene - Sugar Land
Mls Name: HAR
Mls ID: #48059705
