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 11311 Harwin Dr APT 10, Houston, TX, 77072 earns $99/mo cash flow from $981/mo rent with a $607/mo payment. Total monthly income totals $981/mo, and annual cash flow totals $1,190/yr on $41,106 capital. ROI tracks 22.8% on current figures, and rental yield reads 9.49% at a $124,000 purchase. Equity gained on principal adds $800/yr, and 5% annual appreciation supports $34,259 over five years. Five-year ROI reaches 119.7% and total cumulative return in cash sums $49,203. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $981/mo property income instead of your personal income.
Townhouse
Built in 1980
2,448 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: Tiffany-Tham Nguyen • B & W Realty Group LLC
Mls Name: HAR
Mls ID: #73151725
