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 11811 S Willow Cir, Houston, TX, 77071 offers a 9.28% rental yield on a $159,000 purchase with $1,230/mo rent. Total monthly income registers $1,230/mo, and a $778/mo payment leaves $48/mo available for distribution. Annual cash flow reaches $579/yr on $52,709 to close, and return on cash invested stands at 21.01% in year one. Equity gained on principal adds $1,026/yr while 5% annual appreciation supports $43,929 over five years. Portfolio math shows five-year ROI at 110.44% and total cumulative return in cash at $58,212. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,230/mo property income against a $778/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
8,698 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77071, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 5,330 (52.6%) |
| Renter Occupied HU | 4,280 (42.2%) |
| Vacant Housing Units | 522 ( 5.2%) |
| Median Home Value | $273,063 |
| Average Home Value | $307,273 |
Residential
10,557
Single Family
6,009
Multi-Family
4,548
Businesses
453
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Sold | N/A |
| 2022-12-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $3254.82 | 7.56% | $206,895 | 2.25% |
| 2023-04-09 | $3026.18 | 117.62% | $202,336 | 16.77% |
| 2022-04-09 | $1390.61 | N/A | $173,272 | 19.69% |
Listed by: Lori Brown • REALHome Services & Solutions
Mls Name: HAR
Mls Provider:
Mls ID: #83016615
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.
