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 10711 Craddock Dr, Houston, TX, 77099 generates $3,250/mo in rent and, after a $1,346/mo payment, leaves $1,265/mo in cash flow. Total monthly income is $3,250/mo, and annual cash flow is $15,183/yr on $91,163 invested. Return on cash invested sits at 36.56% in year one, and rental yield is 14.18% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 193.53% and total cumulative return in cash sums $176,423. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,250/mo property income rather than buyer’s personal income.
Single Family
Built in 1979
5,941 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 77099, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,112 (100%) |
| Owner Occupied HU | 6,620 (38.7%) |
| Renter Occupied HU | 9,454 (55.2%) |
| Vacant Housing Units | 1,038 ( 6.1%) |
| Median Home Value | $195,067 |
| Average Home Value | $263,096 |
Residential
17,536
Single Family
7,807
Multi-Family
9,729
Businesses
1,447
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Listed for sale | $275,000 |
| 2023-04-16 | Listing removed | N/A |
| 2023-04-13 | Listed for rent | $1,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $2540.88 | 5.33% | $224,936 | 2.47% |
| 2022-08-16 | $2412.27 | N/A | $219,508 | 47.81% |
| 2021-08-16 | N/A | N/A | $148,502 | -3.25% |
Listed by: David Tu • 5th Stream Realty
Mls Name: HAR
Mls Provider:
Mls ID: #82054186
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.
