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 10604 Wellesley Terrace Trl, Houston, TX, 77051 listed at $315,990 pairs $2,514/mo rent with a $1,547/mo payment to leave $267/mo cash flow. Total monthly income runs $2,514/mo, and annual cash flow reaches $3,199/yr on $104,751 cash to close. Return on cash invested measures 22.96% in year one, and rental yield registers 9.55% at a $315,990 basis. Equity gained on principal adds $2,039/yr, and annual property appreciation at 5% supports $87,302 by year five. Five-year ROI tracks 120.44% and total cumulative return in cash totals $126,160. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,514/mo property income relative to a $1,547/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 |
|---|---|---|
| 2024-12-17 | Listed for sale | $315,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Grand West Sales • D.R. Horton - Houston Central
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
