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 10503 Ladybug Dr, Houston, TX, 77064 generates $2,318/mo in rent and, after a $1,415/mo payment, leaves $262/mo in cash flow. Total monthly income is $2,318/mo, and annual cash flow is $3,149/yr on $95,804 invested. Return on cash invested sits at 23.2% in year one, and rental yield is 9.62% on a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 121.7% and total cumulative return in cash sums $116,594. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,318/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
6,446 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cyndy Key • Key 2 Texas Realty
Mls Name: HAR
Mls ID: #20647177
