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 Odyssey Plan, Vacek Pointe, Richmond, TX, 77469 priced at $277,990 pairs $2,340/mo rent with $363/mo cash flow after a $1,361/mo payment. Total monthly income equals $2,340/mo, and annual cash flow comes to $4,353/yr on $92,154 invested. Return on cash invested is 24.63% in year one, and rental yield stands at 10.1% on a $277,990 basis. Equity gained on principal adds $1,794/yr, and 5% annual appreciation accumulates to $76,804 by year five. Five-year ROI measures 129.39% and total cumulative return in cash reaches $119,234. For financing, Ziffy Mortgage’s DSCR program evaluates $2,340/mo property income against a $1,361/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: 77469, Richmond, TX area.
| 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 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-12-05 | Price change | $277,990 |
| 2025-11-01 | Price change | $276,990 |
| 2025-10-08 | Price change | $276,740 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
