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 12046 Beechnut St, Houston, TX, 77072 listed at $165,000 pairs $1,486/mo rent with a $808/mo payment to leave $252/mo cash flow. Total monthly income runs $1,486/mo, and annual cash flow reaches $3,027/yr on $54,698 cash to close. Return on cash invested measures 25.44% in year one, and rental yield registers 10.81% at a $165,000 basis. Equity gained on principal adds $1,065/yr, and annual property appreciation at 5% supports $45,586 by year five. Five-year ROI tracks 134.29% and total cumulative return in cash totals $73,451. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,486/mo property income relative to a $808/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1970
2,087 sqft lot
$N/A/sqft
$60 monthly 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 |
|---|---|---|
| 2025-04-16 | Listed for rent | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $940.08 | -1.54% | N/A | N/A |
| 2023-04-16 | $954.74 | 11.89% | $86,282 | 17.76% |
| 2022-04-16 | $853.32 | N/A | $73,267 | 18.19% |
Listed by: Billington Tong • Teifke Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #43175421
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.
