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 12805 Westpark Dr, Houston, TX, 77082 generates $2,197/mo in rent and, after a $1,248/mo payment, leaves $346/mo in cash flow. Total monthly income is $2,197/mo, and annual cash flow is $4,150/yr on $84,533 invested. Return on cash invested sits at 24.82% in year one, and rental yield is 10.34% on a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 130.57% and total cumulative return in cash sums $110,372. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,197/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
5,349 sqft lot
$N/A/sqft
$455 annually HOA
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2025-09-03 | Listed for rent | $2,300 |
| 2025-06-12 | Listed for sale | $255,000 |
| 2025-06-04 | Pending sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-04 | $2349.67 | 0.31% | $191,957 | -6.05% |
| 2023-09-04 | $2342.43 | 13.72% | $204,309 | 15.53% |
| 2022-09-04 | $2059.76 | N/A | $176,850 | 11.94% |
Listed by: Joachim Vu • Lone Star Realty
Mls Name: HAR
Mls Provider:
Mls ID: #51367780
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.
