Hawthorn IV Plan, Windrose Green, Angleton, TX, 77515 | $525/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

Hawthorn IV Plan, Windrose Green, Angleton, TX, 77515 | $525/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1954 sft

14 Augusta Ln, West Columbia, TX, 77486

3 Bed
2 Bath
1628 sft

250 N Amherst Dr, West Columbia, TX, 77486

3 Bed
2 Bath
2026 sft

52 Plantation Ct, Lake Jackson, TX, 77566

2 Bed
2 Bath
1520 sft

5619 County Road 868 #A, Brazoria, TX, 77422

Nearby investment properties with comparable prices

3 Bed
2 Bath
1667 sft

1103 E 7th St, Sweeny, TX, 77480

3 Bed
2 Bath
1828 sft

908 W Mulberry St, Angleton, TX, 77515

3 Bed
2 Bath
2232 sft

530 Circle Way St, Lake Jackson, TX, 77566

3 Bed
2 Bath
2009 sft

Creede Plan, Columbia Lakes, West Columbia, TX, 77486

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 Hawthorn IV Plan, Windrose Green, Angleton, TX, 77515 offers $2,537/mo rent that, after a $1,385/mo payment, leaves $525/mo cash flow. Total monthly income is $2,537/mo, and annual cash flow is $6,296/yr on $93,811 cash. Return on cash invested measures 26.62% in year one, and rental yield stands at 10.76% at a $282,990 entry. Equity gained on principal adds $1,826/yr while 5% annual appreciation compounds into $78,185 by year five. Five-year ROI records 140.06% and total cumulative return in cash reaches $131,387. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,537/mo property income versus a $1,385/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This two-story home has a classic layout that is perfect for those who need privacy. The front door leads into the open concept family room which flows seamlessly into the kitchen and dining room at the back of the home. The owner's suite is adjacent with a private bathroom and walk-in closet. Upstairs, three bedrooms and a laundry room connect to a versatile loft.

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