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 11611 Royal Ivory Xing, Houston, TX, 77082 priced at $429,900 pairs $4,236/mo rent with $739/mo cash flow after a $2,104/mo payment. Total monthly income equals $4,236/mo, and annual cash flow comes to $8,869/yr on $142,512 invested. Return on cash invested is 26.13% in year one, and rental yield stands at 11.82% on a $429,900 basis. Equity gained on principal adds $2,774/yr, and 5% annual appreciation accumulates to $118,773 by year five. Five-year ROI measures 138.8% and total cumulative return in cash reaches $197,803. For financing, Ziffy Mortgage’s DSCR program evaluates $4,236/mo property income against a $2,104/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2018
2,062 sqft lot
$N/A/sqft
$5,280 annually HOA
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Listed for sale | $429,900 |
| 2025-02-08 | Listing removed | $4,000 |
| 2025-01-18 | Price change | $4,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5451.27 | -12.24% | $445,343 | -17.40% |
| 2023-02-13 | $6211.25 | 358.81% | $539,136 | 11.28% |
| 2022-02-13 | $1353.77 | N/A | $484,500 | 8.88% |
Listed by: Thomas Caine • Texas Signature Realty
Mls Name: HAR
Mls Provider:
Mls ID: #11984606
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.
