8314 Opal Pond Dr, Angleton, TX, 77515 | $147/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

8314 Opal Pond Dr, Angleton, TX, 77515 | $147/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
- sft

643 Longhorn Trl, Angleton, TX, 77515

4 Bed
4 Bath
2341 sft

608 Angus Trl, Angleton, TX, 77515

4 Bed
2 Bath
1924 sft

8214 Opal Pond Dr, Angleton, TX, 77515

5 Bed
3 Bath
2600 sft

173 Pony Trl, Angleton, TX, 77515

Nearby investment properties with comparable prices

3 Bed
2 Bath
1604 sft

421 Twin Lakes Blvd W, West Columbia, TX, 77486

3 Bed
2 Bath
2264 sft

Glenwood Plan, Columbia Lakes, West Columbia, TX, 77486

4 Bed
2 Bath
2432 sft

8352 County Road 860, Sweeny, TX, 77480

4 Bed
2 Bath
1976 sft

99 County Road 409, Sweeny, TX, 77480

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Angleton at 8314 Opal Pond Dr, Angleton, TX, 77515 generates $2,280/mo in rent and, after a $1,468/mo payment, leaves $147/mo in cash flow. Total monthly income is $2,280/mo, and annual cash flow is $1,764/yr on $99,447 invested. Return on cash invested sits at 21.68% in year one, and rental yield is 9.12% on a $299,990 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,882 over five years. Five-year ROI reaches 113.61% and total cumulative return in cash sums $112,977. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,280/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

NEW! Lennar Classic Collection Springsteen Plan with Brick Elevation "K4" in the brand new Ashland Community! This single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is in a rear of the home and comes complete with an en-suite bathroom and walk-in closet. There are three secondary bedrooms near the front of the home, ideal for household members and overnight guests, as well as a versatile flex space that can transform to meet the homeowners needs.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,883 (100%)
Owner Occupied HU	9,301 (67.0%)
Renter Occupied HU	3,197 (23.0%)
Vacant Housing Units	1,385 ( 10.0%)
Median Home Value	$258,127
Average Home Value	$284,750