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 11530 Wickersham Ln, Houston, TX, 77077 priced at $477,000 pairs $4,444/mo rent with $983/mo cash flow after a $2,335/mo payment. Total monthly income equals $4,444/mo, and annual cash flow comes to $11,791/yr on $158,126 invested. Return on cash invested is 27.37% in year one, and rental yield stands at 11.18% on a $477,000 basis. Equity gained on principal adds $3,078/yr, and 5% annual appreciation accumulates to $131,786 by year five. Five-year ROI measures 144.24% and total cumulative return in cash reaches $228,083. For financing, Ziffy Mortgage’s DSCR program evaluates $4,444/mo property income against a $2,335/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1981
7,670 sqft lot
$N/A/sqft
$829 annually HOA
Neighborhood data shown for ZIP Code: 77077, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,203 (100%) |
| Owner Occupied HU | 10,197 (34.9%) |
| Renter Occupied HU | 16,666 (57.1%) |
| Vacant Housing Units | 2,340 ( 8.0%) |
| Median Home Value | $386,362 |
| Average Home Value | $454,304 |
Residential
30,466
Single Family
10,107
Multi-Family
20,359
Businesses
1,724
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Price change | $477,000 |
| 2025-05-15 | Price change | $487,000 |
| 2025-04-28 | Listed for sale | $497,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-16 | $4755.82 | 17.28% | $371,672 | -1.13% |
| 2023-06-16 | $4054.99 | -9.51% | $375,907 | 21.07% |
| 2022-06-16 | $4481.28 | N/A | $310,498 | 23.21% |
Listed by: Sheryle Campbell • Energy Realty
Mls Name: HAR
Mls Provider:
Mls ID: #33728111
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.
