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 Brookshire at 9972 Morgan Creek Ln, Brookshire, TX, 77423 generates $2,602/mo in rent and, after a $1,542/mo payment, leaves $304/mo in cash flow. Total monthly income is $2,602/mo, and annual cash flow is $3,652/yr on $104,423 invested. Return on cash invested sits at 23.41% in year one, and rental yield is 9.91% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 123.07% and total cumulative return in cash sums $128,513. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,602/mo property income rather than buyer’s personal income.
Single Family
Built in 2013
5,911 sqft lot
$N/A/sqft
$689 annually HOA
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | N/A | N/A | $295,200 | 3.03% |
| 2023-04-24 | $1671.51 | 9.06% | $286,530 | 14.77% |
| 2022-04-24 | $1532.60 | N/A | $249,660 | 26.23% |
What's Special
Radiant Attic Barrier
Listed by: Kristie Poldervaart • FYI Realty - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #3704228
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.
