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 12230 Coppertree Ln #122, Houston, TX, 77035 generates $1,753/mo in rent and, after a $709/mo payment, leaves $355/mo in cash flow. Total monthly income is $1,753/mo, and annual cash flow is $4,258/yr on $48,034 invested. Return on cash invested sits at 28.77% in year one, and rental yield is 14.52% on a $144,900 entry. Equity gained on principal adds $935/yr, while 5% annual appreciation builds toward $40,033 over five years. Five-year ROI reaches 154.94% and total cumulative return in cash sums $74,425. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,753/mo property income rather than buyer’s personal income.
Townhouse
Built in 1980
1,059 sqft lot
$N/A/sqft
$368 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 |
|---|---|---|
| 2024-12-18 | Price change | $144,900 |
| 2024-12-09 | Listed for sale | $149,990 |
| 2020-04-15 | Listing removed | $1,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $108,823 | -3.00% |
| 2023-12-27 | $2260.41 | 2.09% | $112,190 | 11.57% |
| 2022-12-27 | $2214.19 | N/A | $100,559 | 29.26% |
Listed by: Nayelli Huerta • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #45405473
Disclaimer: Copyright 2024, 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.
