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 12803 Reality Rd, Houston, TX, 77039 listed at $200,000 pairs $1,981/mo rent with a $979/mo payment to leave $559/mo cash flow. Total monthly income runs $1,981/mo, and annual cash flow reaches $6,704/yr on $66,300 cash to close. Return on cash invested measures 30.02% in year one, and rental yield registers 11.89% at a $200,000 basis. Equity gained on principal adds $1,291/yr, and annual property appreciation at 5% supports $55,256 by year five. Five-year ROI tracks 158.27% and total cumulative return in cash totals $104,936. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,981/mo property income relative to a $979/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1970
7,143 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77039, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,145 (100%) |
| Owner Occupied HU | 4,726 (51.7%) |
| Renter Occupied HU | 3,785 (41.4%) |
| Vacant Housing Units | 634 ( 6.9%) |
| Median Home Value | $163,445 |
| Average Home Value | $208,753 |
Residential
8,198
Single Family
6,462
Multi-Family
1,736
Businesses
891
Date | Event | Price |
|---|---|---|
| 2025-10-07 | Listing removed | $210,000 |
| 2025-09-08 | Pending sale | $210,000 |
| 2025-09-05 | Listed for sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $347.18 | N/A | $185,159 | -5.86% |
| 2023-10-10 | N/A | N/A | $196,680 | 18.97% |
| 2022-10-10 | $298.63 | N/A | $165,325 | 18.66% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
