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 The Colony at 7717 Waterside Colony, The Colony, TX, 75056 generates $4,150/mo in rent, after a $3,549/mo payment. Total monthly income is $4,150/mo. Return on cash invested sits at 13.96% in year one, and rental yield is 6.87% on a $725,000 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 72.51% and total cumulative return in cash sums $172,949. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,150/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
6,621 sqft lot
$N/A/sqft
$1,237 semi-annually HOA
Neighborhood data shown for ZIP Code: 75056, The Colony, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,083 (100%) |
| Owner Occupied HU | 16,441 (51.2%) |
| Renter Occupied HU | 13,404 (41.8%) |
| Vacant Housing Units | 2,238 ( 7.0%) |
| Median Home Value | $488,651 |
| Average Home Value | $527,353 |
Residential
31,154
Single Family
17,896
Multi-Family
13,258
Businesses
1,394
Date | Event | Price |
|---|---|---|
| 2025-09-03 | Listed for sale | $725,000 |
| 2023-03-17 | Sold | N/A |
| 2023-02-24 | Pending sale | $675,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Katherine Niesman • Ebby Halliday, Realtors
Mls Name: NTREIS
Mls ID: #21044270
Disclaimer: IDX information is provided exclusively for 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.
