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 12455 Windy Wisp Ln, Houston, TX, 77071 generates $2,100/mo in rent and, after a $1,223/mo payment, leaves $166/mo in cash flow. Total monthly income is $2,100/mo, and annual cash flow is $1,993/yr on $82,804 invested. Return on cash invested sits at 22.32% in year one, and rental yield is 10.09% on a $249,786 entry. Equity gained on principal adds $1,612/yr, while 5% annual appreciation builds toward $69,011 over five years. Five-year ROI reaches 117.85% and total cumulative return in cash sums $97,587. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,100/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
4,861 sqft lot
$N/A/sqft
$275 annually HOA
Neighborhood data shown for ZIP Code: 77071, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 5,330 (52.6%) |
| Renter Occupied HU | 4,280 (42.2%) |
| Vacant Housing Units | 522 ( 5.2%) |
| Median Home Value | $273,063 |
| Average Home Value | $307,273 |
Residential
10,557
Single Family
6,009
Multi-Family
4,548
Businesses
453
Date | Event | Price |
|---|---|---|
| 2025-03-18 | Listed for sale | $249,786 |
| 2025-02-11 | Sold | N/A |
| 2024-03-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $5758.09 | 10.41% | $275,196 | 6.31% |
| 2023-03-18 | $5215.40 | 1.95% | $258,854 | 11.42% |
| 2022-03-18 | $5115.66 | N/A | $232,330 | 27.17% |
Listed by: Aqeel Virk • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #82294274
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.
