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 11526 Bellspring Dr, Houston, TX, 77072 uses $91,163 cash to close to unlock $12,979/yr annual cash flow and $1,082/mo monthly cash flow. Total monthly income runs $3,048/mo, and a $1,346/mo payment keeps the spread at $1,082/mo. Purchase price stands at $275,000, and rental yield measures 13.3% with $3,048/mo rent. Return on cash invested shows 34.15% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 180.47% and total cumulative return in cash records $164,519. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,048/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 1977
4,051 sqft lot
$N/A/sqft
$130 annually 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 |
|---|---|---|
| 2024-07-06 | Listed for sale | $275,000 |
| 2005-06-22 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $2669.25 | 9.73% | $232,814 | 11.47% |
| 2022-08-16 | $2432.52 | N/A | $208,856 | 30.24% |
| 2021-08-16 | N/A | N/A | $160,365 | 6.04% |
Listed by: Tri Luu • 5th Stream Realty
Mls Name: HAR
Mls Provider:
Mls ID: #11808230
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.
