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 12310 Magnolia Cyn, Houston, TX, 77099 generates $2,240/mo in rent and, after a $1,268/mo payment, leaves $398/mo in cash flow. Total monthly income is $2,240/mo, and annual cash flow is $4,775/yr on $85,859 invested. Return on cash invested sits at 25.47% in year one, and rental yield is 10.38% on a $259,000 entry. Equity gained on principal adds $1,671/yr, while 5% annual appreciation builds toward $71,557 over five years. Five-year ROI reaches 133.87% and total cumulative return in cash sums $114,940. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,240/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
5,392 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77099, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,112 (100%) |
| Owner Occupied HU | 6,620 (38.7%) |
| Renter Occupied HU | 9,454 (55.2%) |
| Vacant Housing Units | 1,038 ( 6.1%) |
| Median Home Value | $195,067 |
| Average Home Value | $263,096 |
Residential
17,536
Single Family
7,807
Multi-Family
9,729
Businesses
1,447
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: Cameron Namazi • Summit Realty & Associates LLC
Mls Name: HAR
Mls ID: #90377344
