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 5903 Llano Creek Dr, Katy, TX, 77449 with 5% annual appreciation on a $299,000 basis while $2,675/mo rent supports operations. Total monthly income totals $2,675/mo and a $1,463/mo payment preserves $520/mo for cash returns. Annual cash flow comes to $6,240/yr on $99,119 deployed, and return on cash invested reaches 26.2% in year one. Equity gained on principal adds $1,929/yr, and five-year appreciation sums $82,608 alongside rental yield of 10.74%. Five-year ROI measures 138% and total cumulative return in cash totals $136,786.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,675/mo property income versus a $1,463/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
5,749 sqft lot
$N/A/sqft
$350 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $299,000 |
| 2019-08-22 | Listing removed | $1,545 |
| 2019-08-07 | Price change | $1,545 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $2399.10 | 6.88% | $317,220 | -2.90% |
| 2023-04-23 | $2244.57 | 8.84% | $326,698 | 9.83% |
| 2022-04-23 | $2062.18 | N/A | $297,460 | 29.11% |
Listed by: Pamela Berman • Coldwell Banker Realty - Memorial Office
Mls Name: HAR
Mls Provider:
Mls ID: #64116854
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.
