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% |
Total monthly income registers $3,556/mo, and a $2,320/mo payment leaves $185/mo available for distribution. Annual cash flow reaches $2,224/yr on $157,128 to close, and return on cash invested stands at 21.32% in year one. Equity gained on principal adds $3,059/yr while 5% annual appreciation supports $130,955 over five years. Portfolio math shows five-year ROI at 111.66% and total cumulative return in cash at $175,442. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,556/mo property income against a $2,320/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Listed for sale | $473,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Chesmar Homes Houston
Mls Name: Chesmar Homes
Mls ID: #N/A
