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 12017 Royal Oaks Run Dr, Houston, TX, 77082 generates $3,083/mo in rent, after a $2,447/mo payment. Total monthly income is $3,083/mo. Return on cash invested sits at 15.04% in year one, and rental yield is 7.4% on a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 78.47% and total cumulative return in cash sums $130,044. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,083/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
3,049 sqft lot
$N/A/sqft
$2,400 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 |
|---|---|---|
| 2025-01-30 | Listed for sale | $499,900 |
| 2024-08-21 | Sold | N/A |
| 2021-05-24 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7129.63 | 4.37% | $582,457 | -2.24% |
| 2023-02-13 | $6830.89 | -0.23% | $595,798 | 1.35% |
| 2022-02-13 | $6846.45 | N/A | $587,835 | 95.34% |
Listed by: Marisol Vazquez • JPAR - The Sears Group
Mls Name: HAR
Mls Provider:
Mls ID: #19230186
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.
