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 Edna at 804 Catclaw Ln, Edna, TX, 77957 listed at $449,000 pairs $3,656/mo rent with a $2,198/mo payment to leave $463/mo cash flow. Total monthly income runs $3,656/mo, and annual cash flow reaches $5,553/yr on $148,844 cash to close. Return on cash invested measures 23.64% in year one, and rental yield registers 9.77% at a $449,000 basis. Equity gained on principal adds $2,897/yr, and annual property appreciation at 5% supports $124,050 by year five. Five-year ROI tracks 124.05% and total cumulative return in cash totals $184,636. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,656/mo property income relative to a $2,198/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77957, Edna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,290 (100%) |
| Owner Occupied HU | 2,400 (55.9%) |
| Renter Occupied HU | 1,166 (27.2%) |
| Vacant Housing Units | 724 (16.9%) |
| Median Home Value | $212,621 |
| Average Home Value | $269,105 |
Residential
3,213
Single Family
3,132
Multi-Family
81
Businesses
378
Date | Event | Price |
|---|---|---|
| 2025-03-24 | Listed for sale | $449,000 |
| 2024-01-12 | Listing removed | N/A |
| 2023-11-28 | Price change | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $5700.82 | 11.71% | $385,880 | 10.00% |
| 2023-03-24 | $5103.42 | -10.87% | $350,800 | 10.00% |
| 2022-03-24 | $5725.64 | 108.17% | $318,910 | 144.13% |
Listed by: Angela Stancik • ThisIsLivin Properties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #32915965
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.
