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 11659 Walnut Dale Ct, Houston, TX, 77038 generates $2,856/mo in rent and, after a $1,468/mo payment, leaves $682/mo in cash flow. Total monthly income is $2,856/mo, and annual cash flow is $8,181/yr on $99,450 invested. Return on cash invested sits at 28.14% in year one, and rental yield is 11.42% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 148.33% and total cumulative return in cash sums $147,516. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,856/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
5,418 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood data shown for ZIP Code: 77038, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,829 (100%) |
| Owner Occupied HU | 5,002 (50.9%) |
| Renter Occupied HU | 4,388 (44.6%) |
| Vacant Housing Units | 439 ( 4.5%) |
| Median Home Value | $226,634 |
| Average Home Value | $311,773 |
Residential
9,283
Single Family
6,957
Multi-Family
2,326
Businesses
519
Date | Event | Price |
|---|---|---|
| 2024-12-17 | Listed for sale | $300,000 |
| 2015-09-28 | Sold | N/A |
| 2015-08-22 | Pending sale | $174,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $283,378 | -10.05% |
| 2023-12-27 | $1777.87 | 7.71% | $315,025 | 11.66% |
| 2022-12-27 | $1650.65 | N/A | $282,126 | 32.15% |
Listed by: Sabrena Pack • Keller Williams Signature
Mls Name: HAR
Mls Provider:
Mls ID: #50595111
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.
