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, Houston, TX, 77072 offers a 18.28% rental yield on a $109,600 purchase with $1,670/mo rent. Total monthly income registers $1,670/mo, and a $536/mo payment leaves $891/mo available for distribution. Annual cash flow reaches $10,693/yr on $36,332 to close, and return on cash invested stands at 49.34% in year one. Equity gained on principal adds $707/yr while 5% annual appreciation supports $30,280 over five years. Portfolio math shows five-year ROI at 262% and total cumulative return in cash at $95,190. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,670/mo property income against a $536/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2025-08-13 | Listing removed | $115,000 |
| 2025-07-22 | Pending sale | $115,000 |
| 2025-07-07 | Listed for sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $1625.19 | 6.76% | $132,770 | N/A |
| 2023-10-12 | $1522.23 | 3.77% | $132,770 | 5.41% |
| 2022-10-12 | $1466.93 | N/A | $125,951 | 25.24% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
