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% |
Investment property for sale in Houston at 10323 Emerald Pine Dr, Houston, TX, 77070 listed at $249,900 pairs $1,940/mo rent with a $1,223/mo payment to leave $163/mo cash flow. Total monthly income runs $1,940/mo, and annual cash flow reaches $1,957/yr on $82,842 cash to close. Return on cash invested measures 22.27% in year one, and rental yield registers 9.32% at a $249,900 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,043 by year five. Five-year ROI tracks 116.77% and total cumulative return in cash totals $96,734. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,940/mo property income relative to a $1,223/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1995
5,710 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77070, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,485 (100%) |
| Owner Occupied HU | 10,944 (44.7%) |
| Renter Occupied HU | 11,655 (47.6%) |
| Vacant Housing Units | 1,886 ( 7.7%) |
| Median Home Value | $303,431 |
| Average Home Value | $367,052 |
Residential
23,896
Single Family
12,639
Multi-Family
11,257
Businesses
2,542
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Linh Pham • Vin Realty LLC
Mls Name: HAR
Mls ID: #47080798
