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 Manvel at 94 Carmel Dr, Manvel, TX, 77578 priced at $499,000 converts $4,655/mo rent into $729/mo cash flow after a $2,442/mo obligation. Total monthly income equals $4,655/mo, and annual cash flow totals $8,754/yr on $165,419 invested. Return on cash invested prints 25.2% in year one, and rental yield reads 11.19% against a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation compiles into $137,865 by year five. Five-year ROI reaches 133.43% and total cumulative return in cash sums $220,722. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,655/mo property income covering a $2,442/mo payment, not borrower’s personal income.
Single Family
Built in 2021
8,263 sqft lot
$N/A/sqft
$1,500 annually HOA
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Date | Event | Price |
|---|---|---|
| 2024-10-17 | Listed for sale | $499,000 |
| 2024-05-03 | Sold | N/A |
| 2024-01-22 | Listed for sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $11311.04 | -4.53% | $475,200 | -3.35% |
| 2023-02-13 | $11847.45 | 320.65% | $491,660 | 252.02% |
| 2022-02-13 | $2816.49 | 343.58% | $139,670 | 360.20% |
Listed by: Le Hien Mac • B & W Realty Group LLC
Mls Name: HAR
Mls Provider:
Mls ID: #28256182
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.
