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 5523 Baldwin Elm St, Richmond, TX, 77407 with 5% annual appreciation on a $385,000 basis while $3,068/mo rent supports operations. Total monthly income totals $3,068/mo and a $1,884/mo payment preserves $279/mo for cash returns. Annual cash flow comes to $3,352/yr on $127,628 deployed, and return on cash invested reaches 22.54% in year one. Equity gained on principal adds $2,484/yr, and five-year appreciation sums $106,368 alongside rental yield of 9.56%. Five-year ROI measures 118.34% and total cumulative return in cash totals $151,030.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,068/mo property income versus a $1,884/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2004
6,594 sqft lot
$N/A/sqft
$615 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-04-08 | Listed for sale | $385,000 |
| 2017-08-04 | Sold | N/A |
| 2017-07-08 | Pending sale | $226,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-08 | $3297.18 | 10.88% | $314,890 | 10.00% |
| 2023-04-08 | $2973.61 | -16.79% | $286,264 | 10.00% |
| 2022-04-08 | $3573.53 | -0.26% | $260,240 | 10.00% |
Listed by: Lourdes Codina • United Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #49946293
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.
