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 1131 Ivy Wall Dr, Houston, TX, 77079 offers a 12.64% rental yield on a $799,000 purchase with $8,417/mo rent. Total monthly income registers $8,417/mo, and a $3,911/mo payment leaves $2,664/mo available for distribution. Annual cash flow reaches $31,969/yr on $262,871 to close, and return on cash invested stands at 32.22% in year one. Equity gained on principal adds $5,156/yr while 5% annual appreciation supports $220,749 over five years. Portfolio math shows five-year ROI at 170.19% and total cumulative return in cash at $447,378. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $8,417/mo property income against a $3,911/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
9,199 sqft lot
$N/A/sqft
$850 annually HOA
Neighborhood data shown for ZIP Code: 77079, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,372 (100%) |
| Owner Occupied HU | 7,919 (48.4%) |
| Renter Occupied HU | 6,617 (40.4%) |
| Vacant Housing Units | 1,836 (11.2%) |
| Median Home Value | $619,062 |
| Average Home Value | $664,611 |
Residential
15,936
Single Family
7,826
Multi-Family
8,110
Businesses
1,827
Date | Event | Price |
|---|---|---|
| 2024-08-05 | Listed for rent | $4,450 |
| 2022-04-20 | Listing removed | N/A |
| 2022-04-03 | Listed for rent | $3,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $12511.45 | -8.97% | $575,588 | -0.59% |
| 2022-08-16 | $13744.99 | N/A | $579,000 | 14.00% |
| 2021-08-16 | N/A | N/A | $507,900 | 8.01% |
Listed by: Rick Raymor • RE/MAX Universal
Mls Name: HAR
Mls Provider:
Mls ID: #56489634
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.
