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 10418 Sand Pass Ln, Houston, TX, 77064 generates $2,113/mo in rent and, after a $1,248/mo payment, leaves $300/mo in cash flow. Total monthly income is $2,113/mo, and annual cash flow is $3,597/yr on $84,533 invested. Return on cash invested sits at 24.16% in year one, and rental yield is 9.94% on a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 126.88% and total cumulative return in cash sums $107,252. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,113/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
6,298 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77064, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,816 (100%) |
| Owner Occupied HU | 10,077 (59.9%) |
| Renter Occupied HU | 6,068 (36.1%) |
| Vacant Housing Units | 671 ( 4.0%) |
| Median Home Value | $266,392 |
| Average Home Value | $279,106 |
Residential
16,818
Single Family
12,390
Multi-Family
4,428
Businesses
1,219
Date | Event | Price |
|---|---|---|
| 2024-10-14 | Price change | $255,000 |
| 2024-10-01 | Price change | $258,000 |
| 2024-09-19 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-21 | $1048.04 | 7.87% | $214,737 | 14.59% |
| 2022-10-21 | $971.58 | N/A | $187,389 | 23.15% |
| 2021-10-21 | N/A | N/A | $152,169 | 0.74% |
Listed by: Rick Lamar • Rick Lamar Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #10271437
Disclaimer: Copyright 2024, 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.
