Honeysuckle II Plan, Still Creek Ranch, Richmond, TX, 77469 | $323/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

Honeysuckle II Plan, Still Creek Ranch, Richmond, TX, 77469 | $323/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1648 sft

3639 Needville Ave, Needville, TX, 77461

4 Bed
2 Bath
1798 sft

Emyr II G Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1798 sft

Emyr II A Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1628 sft

11202 Leah Elizabeth Dr, Needville, TX, 77461

Nearby investment properties with comparable prices

3 Bed
2 Bath
1819 sft

Nash Plan, Emberly : Classic Collection, Beasley, TX, 77417

$ 303,700

ROI

Cash Flow/m

- Bed
- Bath
- sft

715 Whispering Winds Dr, Beasley, TX, 77417

4 Bed
2 Bath
1778 sft

Victoria Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1737 sft

3807 Candlewood Cir, Needville, TX, 77461

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 Richmond at Honeysuckle II Plan, Still Creek Ranch, Richmond, TX, 77469 generates $2,470/mo in rent and, after a $1,478/mo payment, leaves $323/mo in cash flow. Total monthly income is $2,470/mo, and annual cash flow is $3,871/yr on $100,110 invested. Return on cash invested sits at 23.78% in year one, and rental yield is 9.81% on a $301,990 entry. Equity gained on principal adds $1,949/yr, while 5% annual appreciation builds toward $83,434 over five years. Five-year ROI reaches 124.8% and total cumulative return in cash sums $124,933. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,470/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home enjoys an open-concept layout that's ideal for modern family living. A spacious kitchen overlooks the family room and attached covered patio, ready for indoor-outdoor entertaining. Two bedrooms are privately situated near the family room, while the owner's suite boasts an en-suite bathroom and walk-in closet at the end of the home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.

Housing Distribution

Housing Statistics

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