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 10405 Hadley Park Trl, Houston, TX, 77051 earns $670/mo cash flow from $2,874/mo rent with a $1,517/mo payment. Total monthly income totals $2,874/mo, and annual cash flow totals $8,038/yr on $102,762 capital. ROI tracks 27.73% on current figures, and rental yield reads 11.13% at a $309,990 purchase. Equity gained on principal adds $2,000/yr, and 5% annual appreciation supports $85,645 over five years. Five-year ROI reaches 146% and total cumulative return in cash sums $150,028. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,874/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77051, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,323 (100%) |
| Owner Occupied HU | 3,326 (40.0%) |
| Renter Occupied HU | 4,159 (50.0%) |
| Vacant Housing Units | 838 (10.1%) |
| Median Home Value | $230,989 |
| Average Home Value | $227,082 |
Residential
7,424
Single Family
5,426
Multi-Family
1,998
Businesses
492
Date | Event | Price |
|---|---|---|
| 2024-11-12 | Price change | $309,990 |
| 2024-11-02 | Price change | $315,990 |
| 2024-10-23 | Price change | $319,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-22 | N/A | N/A | N/A | N/A |
| 2023-11-22 | $228.48 | N/A | $11,340 | N/A |
Listed by: Grand West Sales • D.R. Horton - Houston Central
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
