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 Richmond at 8910 Water Crest Trl, Richmond, TX, 77469 offers $6,853/mo rent that, after a $4,589/mo payment, leaves $90/mo cash flow. Total monthly income is $6,853/mo, and annual cash flow is $1,080/yr on $308,438 cash. Return on cash invested measures 20.41% in year one, and rental yield stands at 8.77% at a $937,500 entry. Equity gained on principal adds $6,050/yr while 5% annual appreciation compounds into $259,014 by year five. Five-year ROI records 106.86% and total cumulative return in cash reaches $329,605. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,853/mo property income versus a $4,589/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
0.96 Acres lot
$N/A/sqft
$1,150 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $10498.90 | 9.93% | $784,493 | 10.00% |
| 2023-06-04 | $9550.71 | 7.79% | $713,175 | 22.17% |
| 2022-06-04 | $8860.48 | 8.02% | $583,750 | 10.00% |
Listed by: Audra O'Neal • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #70591428
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.
