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 5714 Baldwin Elm St, Richmond, TX, 77407 offers a 9.4% rental yield on a $365,000 purchase with $2,858/mo rent. Total monthly income registers $2,858/mo, and a $1,786/mo payment leaves $263/mo available for distribution. Annual cash flow reaches $3,155/yr on $120,998 to close, and return on cash invested stands at 22.52% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,843 over five years. Portfolio math shows five-year ROI at 118.03% and total cumulative return in cash at $142,819. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,858/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
5,715 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: Raphael Ojo • Discovered Homes Inv.Inc. Raphael Ojo
Mls Name: HAR
Mls ID: #21761115
