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 12042 Beechnut St, Houston, TX, 77072 generates $1,051/mo in rent and, after a $666/mo payment, leaves $84/mo in cash flow. Total monthly income is $1,051/mo, and annual cash flow is $1,002/yr on $45,084 invested. Return on cash invested sits at 22.13% in year one, and rental yield is 9.27% on a $136,000 entry. Equity gained on principal adds $878/yr, while 5% annual appreciation builds toward $37,574 over five years. Five-year ROI reaches 116.03% and total cumulative return in cash sums $52,310. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,051/mo property income rather than buyer’s personal income.
Townhouse
Built in 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77072, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,888 (100%) |
| Owner Occupied HU | 7,922 (41.9%) |
| Renter Occupied HU | 9,506 (50.3%) |
| Vacant Housing Units | 1,460 ( 7.7%) |
| Median Home Value | $210,342 |
| Average Home Value | $263,543 |
Residential
18,891
Single Family
11,387
Multi-Family
7,504
Businesses
1,677
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: My Le • Home & Investment Group
Mls Name: HAR
Mls ID: #52400918
