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 10555 Turtlewood Ct UNIT 2804, Houston, TX, 77072 generates $1,183/mo in rent and, after a $602/mo payment, leaves $52/mo in cash flow. Total monthly income is $1,183/mo, and annual cash flow is $628/yr on $40,775 invested. Return on cash invested sits at 21.45% in year one, and rental yield is 11.54% on a $123,000 entry. Equity gained on principal adds $794/yr, while 5% annual appreciation builds toward $33,983 over five years. Five-year ROI reaches 115.13% and total cumulative return in cash sums $46,945. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,183/mo property income rather than buyer’s personal income.
Condo
Built in 1982
3.33 Acres lot
$N/A/sqft
$256 monthly HOA
Neighborhood data shown for ZIP Code: 77072, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,888 (100%) |
| Owner Occupied HU | 7,922 (41.9%) |
| Renter Occupied HU | 9,506 (50.3%) |
| Vacant Housing Units | 1,460 ( 7.7%) |
| Median Home Value | $210,342 |
| Average Home Value | $263,543 |
Residential
18,891
Single Family
11,387
Multi-Family
7,504
Businesses
1,677
Date | Event | Price |
|---|---|---|
| 2025-03-31 | Listed for sale | $123,000 |
| 2019-05-16 | Listing removed | $950 |
| 2019-02-23 | Listed for rent | $950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $1250.26 | 1.23% | $102,140 | -5.18% |
| 2023-03-31 | $1235.03 | 18.09% | $107,721 | 19.96% |
| 2022-03-31 | $1045.85 | N/A | $89,796 | 11.82% |
Listed by: Li-Shen Kline • LSK & Associates
Mls Name: HAR
Mls Provider:
Mls ID: #33485925
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.
