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 11822 S Willowdale Cir, Houston, TX, 77071 offers a 9.5% rental yield on a $199,822 purchase with $1,582/mo rent. Total monthly income registers $1,582/mo, and a $978/mo payment leaves $161/mo available for distribution. Annual cash flow reaches $1,933/yr on $66,241 to close, and return on cash invested stands at 22.83% in year one. Equity gained on principal adds $1,289/yr while 5% annual appreciation supports $55,207 over five years. Portfolio math shows five-year ROI at 119.76% and total cumulative return in cash at $79,332. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,582/mo property income against a $978/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1966
5,998 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Pam Shockey • Keller Williams Realty Southwest
Mls Name: HAR
Mls ID: #8116959
