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 Angleton at 9 Colony Dr, Angleton, TX, 77515 generates $3,067/mo in rent and, after a $2,104/mo payment, leaves $10/mo in cash flow. Total monthly income is $3,067/mo, and annual cash flow is $121/yr on $142,512 invested. Return on cash invested sits at 19.99% in year one, and rental yield is 8.56% on a $429,900 entry. Equity gained on principal adds $2,774/yr, while 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 104.52% and total cumulative return in cash sums $148,951. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,067/mo property income rather than buyer’s personal income.
Single Family
Built in 1965
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
| 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 |
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Price change | $429,900 |
| 2024-09-24 | Listed for sale | $449,900 |
| 2023-10-27 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4691.85 | 7.54% | $279,683 | 10.00% |
| 2023-02-13 | $4363.07 | -14.78% | $254,257 | 10.00% |
| 2022-02-13 | $5119.61 | 2.38% | $231,143 | 10.00% |
Listed by: Sharon Holt • Clark Realty
Mls Name: HAR
Mls Provider:
Mls ID: #28020158
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.
