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 11963 Bob White Dr APT 854, Houston, TX, 77035 generates $1,008/mo in rent, after a $653/mo payment. Total monthly income is $1,008/mo. Return on cash invested sits at 10.83% in year one, and rental yield is 9.06% on a $133,500 entry. Equity gained on principal adds $861/yr, while 5% annual appreciation builds toward $36,884 over five years. Five-year ROI reaches 59.35% and total cumulative return in cash sums $26,266. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,008/mo property income rather than buyer’s personal income.
Townhouse
Built in 1983
10.20 Acres lot
$N/A/sqft
$394 monthly HOA
Neighborhood data shown for ZIP Code: 77035, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,070 (100%) |
| Owner Occupied HU | 5,341 (38.0%) |
| Renter Occupied HU | 7,467 (53.1%) |
| Vacant Housing Units | 1,262 ( 9.0%) |
| Median Home Value | $328,034 |
| Average Home Value | $345,633 |
Residential
15,713
Single Family
7,397
Multi-Family
8,316
Businesses
794
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $133,500 |
| 2024-07-27 | Listing removed | N/A |
| 2024-07-07 | Listed for rent | $1,375 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Yohan Adhitama • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #62793511
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.
