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 East Bernard at 814 Fitzgerald St, East Bernard, TX, 77435 offers $1,842/mo rent that, after a $905/mo payment, leaves $527/mo cash flow. Total monthly income is $1,842/mo, and annual cash flow is $6,323/yr on $61,328 cash. Return on cash invested measures 30.22% in year one, and rental yield stands at 11.95% at a $185,000 entry. Equity gained on principal adds $1,194/yr while 5% annual appreciation compounds into $51,112 by year five. Five-year ROI records 159.32% and total cumulative return in cash reaches $97,707. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,842/mo property income versus a $905/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
6,050 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77435, East Bernard, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,411 (100%) |
| Owner Occupied HU | 1,776 (73.7%) |
| Renter Occupied HU | 400 (16.6%) |
| Vacant Housing Units | 235 ( 9.7%) |
| Median Home Value | $348,726 |
| Average Home Value | $391,356 |
Residential
1,838
Single Family
1,838
Multi-Family
0
Businesses
180
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-27 | $2339.87 | 3.85% | $117,812 | 15.34% |
| 2022-12-27 | $2253.02 | 8.24% | $102,146 | 12.21% |
| 2021-12-27 | $2081.46 | -5.39% | $91,028 | 2.73% |
Listed by: Andrea Saavedra • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #94004479
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.
