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 Richmond at NASH Plan, Harvest Green, Richmond, TX, 77406 priced at $554,990 pairs $3,960/mo rent with $14/mo cash flow after a $2,716/mo payment. Total monthly income equals $3,960/mo, and annual cash flow comes to $165/yr on $182,592 invested. Return on cash invested is 20.15% in year one, and rental yield stands at 8.56% on a $554,990 basis. Equity gained on principal adds $3,581/yr, and 5% annual appreciation accumulates to $153,334 by year five. Five-year ROI measures 105.33% and total cumulative return in cash reaches $192,316. For financing, Ziffy Mortgage’s DSCR program evaluates $3,960/mo property income against a $2,716/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,399 (100%) |
| Owner Occupied HU | 20,904 (79.2%) |
| Renter Occupied HU | 3,892 (14.7%) |
| Vacant Housing Units | 1,603 ( 6.1%) |
| Median Home Value | $456,400 |
| Average Home Value | $519,922 |
Residential
23,639
Single Family
21,386
Multi-Family
2,253
Businesses
1,062
Date | Event | Price |
|---|---|---|
| 2025-07-03 | Price change | $554,990 |
| 2024-11-20 | Price change | $559,990 |
| 2024-11-11 | Listed for sale | $554,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
