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 11123 Hidden Bend Dr, Houston, TX, 77064 offers a 12.28% rental yield on a $223,250 purchase with $2,284/mo rent. Total monthly income registers $2,284/mo, and a $1,093/mo payment leaves $669/mo available for distribution. Annual cash flow reaches $8,034/yr on $74,007 to close, and return on cash invested stands at 30.76% in year one. Equity gained on principal adds $1,441/yr while 5% annual appreciation supports $61,680 over five years. Portfolio math shows five-year ROI at 162.45% and total cumulative return in cash at $120,227. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,284/mo property income against a $1,093/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
7,078 sqft lot
$N/A/sqft
$320 annually 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 |
|---|---|---|
| 2024-12-05 | Price change | $223,250 |
| 2024-11-22 | Listed for sale | $235,000 |
| 2024-11-20 | Pending sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $239,136 | -11.43% |
| 2023-12-27 | $1855.04 | 17.73% | $270,000 | 18.80% |
| 2022-12-27 | $1575.61 | N/A | $227,273 | 12.17% |
Listed by: Robert Lee • Mainstay Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #43877000
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.
