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 12119 Misty Moss Ln, Houston, TX, 77070 offers a 11.64% rental yield on a $249,900 purchase with $2,424/mo rent. Total monthly income registers $2,424/mo, and a $1,223/mo payment leaves $647/mo available for distribution. Annual cash flow reaches $7,765/yr on $82,842 to close, and return on cash invested stands at 29.28% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,043 over five years. Portfolio math shows five-year ROI at 154.39% and total cumulative return in cash at $127,898. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,424/mo property income against a $1,223/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
8,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77070, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,485 (100%) |
| Owner Occupied HU | 10,944 (44.7%) |
| Renter Occupied HU | 11,655 (47.6%) |
| Vacant Housing Units | 1,886 ( 7.7%) |
| Median Home Value | $303,431 |
| Average Home Value | $367,052 |
Residential
23,896
Single Family
12,639
Multi-Family
11,257
Businesses
2,542
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: Steven Rockey • JLA Realty
Mls Name: HAR
Mls ID: #98992606
