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% |
Rental property for sale in Katy at 6815 Andorra Cove Cir, Katy, TX, 77493 priced at $475,000 pairs $4,009/mo rent with $411/mo cash flow after a $2,325/mo payment. Total monthly income equals $4,009/mo, and annual cash flow comes to $4,930/yr on $157,463 invested. Return on cash invested is 23.04% in year one, and rental yield stands at 10.13% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 121.44% and total cumulative return in cash reaches $191,227. For financing, Ziffy Mortgage’s DSCR program evaluates $4,009/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
7,845 sqft lot
$N/A/sqft
$1,384 annually HOA
Neighborhood data shown for ZIP Code: 77493, Katy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,370 (100%) |
| Owner Occupied HU | 23,744 (75.7%) |
| Renter Occupied HU | 5,525 (17.6%) |
| Vacant Housing Units | 2,101 ( 6.7%) |
| Median Home Value | $360,331 |
| Average Home Value | $412,471 |
Residential
28,487
Single Family
26,616
Multi-Family
1,871
Businesses
700
Date | Event | Price |
|---|---|---|
| 2024-11-15 | Listed for sale | $475,000 |
| 2024-08-13 | Listing removed | $460,000 |
| 2024-07-10 | Listed for sale | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $464,380 | -11.59% |
| 2023-12-27 | $9143.14 | -2.15% | $525,229 | 8.92% |
| 2022-12-27 | $9344.22 | N/A | $482,231 | 34.64% |
Listed by: Brandi Adam • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #60761816
Disclaimer: Copyright 2024, 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.
