








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,230/mo, and a $2,442/mo payment. Purchase price stands at $499,000, and rental yield measures 7.77% with $3,230/mo rent. Return on cash invested shows 17.6% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 91.66% and total cumulative return in cash records $151,626. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,230/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Single Family
Built in 1983
3,998 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77077, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,203 (100%) |
| Owner Occupied HU | 10,197 (34.9%) |
| Renter Occupied HU | 16,666 (57.1%) |
| Vacant Housing Units | 2,340 ( 8.0%) |
| Median Home Value | $386,362 |
| Average Home Value | $454,304 |
Residential
30,466
Single Family
10,107
Multi-Family
20,359
Businesses
1,724
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: Jane Caldwell • Coldwell Banker Realty - Memorial Office
Mls Name: HAR
Mls ID: #64741623