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% |
Rental property for sale in Houston at 11511 Early Mist Ct, Houston, TX, 77064 generates $2,137/mo in rent and, after a $1,101/mo payment, leaves $510/mo in cash flow. Total monthly income is $2,137/mo, and annual cash flow is $6,122/yr on $74,588 invested. Return on cash invested sits at 28.12% in year one, and rental yield is 11.4% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 148.27% and total cumulative return in cash sums $110,589. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,137/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
6,599 sqft lot
$N/A/sqft
$325 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 |
|---|---|---|
| 2025-03-12 | Listed for sale | $225,000 |
| 2018-12-31 | Listing removed | $149,900 |
| 2018-12-04 | Pending sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $1777.38 | 2.90% | $209,617 | -7.20% |
| 2023-03-12 | $1727.30 | 18.90% | $225,875 | 18.86% |
| 2022-03-12 | $1452.79 | N/A | $190,040 | 24.37% |
Listed by: Grace Guillen-Trevino • Guillen Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #23708654
Disclaimer: Copyright 2025, 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.
