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 12041 Willow Trl, Houston, TX, 77035 offers a 9.28% rental yield on a $180,000 purchase with $1,392/mo rent. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 60.4% and total cumulative return in cash at $36,041. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,392/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1999
7.11 Acres lot
$N/A/sqft
$488 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 |
|---|---|---|
| 2025-06-12 | Price change | $180,000 |
| 2025-05-24 | Price change | $185,000 |
| 2025-04-29 | Price change | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $3789.93 | 8.60% | $181,132 | 4.57% |
| 2023-07-24 | $3489.93 | -4.50% | $173,214 | 4.36% |
| 2022-07-24 | $3654.51 | N/A | $165,972 | 20.74% |
Listed by: Stedman Esene • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #94726007
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.
