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 10815 Zircon Ct, Houston, TX, 77099 offers a 11.1% rental yield on a $223,000 purchase with $2,062/mo rent. Total monthly income registers $2,062/mo, and a $1,091/mo payment leaves $462/mo available for distribution. Annual cash flow reaches $5,540/yr on $73,925 to close, and return on cash invested stands at 27.4% in year one. Equity gained on principal adds $1,439/yr while 5% annual appreciation supports $61,611 over five years. Portfolio math shows five-year ROI at 144.33% and total cumulative return in cash at $106,697. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,062/mo property income against a $1,091/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
6,298 sqft lot
$N/A/sqft
$180 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $223,000 |
| 2023-10-19 | Listing removed | N/A |
| 2023-07-25 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $2133.15 | 17.43% | $248,003 | 10.20% |
| 2023-04-23 | $1816.49 | 8.06% | $225,051 | 11.00% |
| 2022-04-23 | $1681.07 | N/A | $202,749 | 21.25% |
Listed by: Saudys Paguaga • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #13181034
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.
