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 12746 Justin Trl, Houston, TX, 77070 listed at $375,000 pairs $3,176/mo rent with a $1,835/mo payment to leave $476/mo cash flow. Total monthly income runs $3,176/mo, and annual cash flow reaches $5,717/yr on $124,313 cash to close. Return on cash invested measures 24.51% in year one, and rental yield registers 10.16% at a $375,000 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,606 by year five. Five-year ROI tracks 128.84% and total cumulative return in cash totals $160,167. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,176/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1998
N/A lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $375,000 |
| 2023-06-16 | Sold | N/A |
| 2023-05-28 | Pending sale | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $3110.34 | 646.89% | $366,821 | 5.16% |
| 2023-03-14 | $416.44 | 9.10% | $348,835 | 11.42% |
| 2022-03-14 | $381.72 | N/A | $313,069 | 22.91% |
Listed by: Claudia Daza • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #55891851
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.
