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 Houston at 10202 Forum Park Dr APT 86, Houston, TX, 77036 generates $1,378/mo in rent and, after a $660/mo payment, leaves $139/mo in cash flow. Total monthly income is $1,378/mo, and annual cash flow is $1,668/yr on $44,719 invested. Return on cash invested sits at 23.64% in year one, and rental yield is 12.26% on a $134,900 entry. Equity gained on principal adds $870/yr, while 5% annual appreciation builds toward $37,270 over five years. Five-year ROI reaches 126.75% and total cumulative return in cash sums $56,681. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,378/mo property income rather than buyer’s personal income.
Condo
Built in 1979
N/A lot
$N/A/sqft
$280 monthly HOA
Neighborhood data shown for ZIP Code: 77036, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,980 (100%) |
| Owner Occupied HU | 5,246 (16.4%) |
| Renter Occupied HU | 24,101 (75.4%) |
| Vacant Housing Units | 2,633 ( 8.2%) |
| Median Home Value | $255,723 |
| Average Home Value | $275,133 |
Residential
29,653
Single Family
5,779
Multi-Family
23,874
Businesses
5,229
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Listed for sale | $134,900 |
| 2025-06-17 | Listing removed | $134,900 |
| 2025-05-25 | Listed for rent | $1,695 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $1145.14 | 4.35% | $93,553 | -2.26% |
| 2023-06-18 | $1097.40 | 53.66% | $95,717 | 56.09% |
| 2022-06-18 | $714.19 | N/A | $61,321 | 24.15% |
Listed by: Octavio Figueroa • La Palma Realty
Mls Name: HAR
Mls Provider:
Mls ID: #16860817
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
