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 11127 Village Bend Ln #1127, Houston, TX, 77072 listed at $179,999 pairs $1,383/mo rent with a $881/mo payment to leave $103/mo cash flow. Total monthly income runs $1,383/mo, and annual cash flow reaches $1,236/yr on $59,670 cash to close. Return on cash invested measures 21.98% in year one, and rental yield registers 9.22% at a $179,999 basis. Equity gained on principal adds $1,162/yr, and annual property appreciation at 5% supports $49,730 by year five. Five-year ROI tracks 115.14% and total cumulative return in cash totals $68,704. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,383/mo property income relative to a $881/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1971
1,607 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Hongthu Le • Real Broker, LLC
Mls Name: HAR
Mls ID: #59835481
