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 12829 Briarwest Cir, Houston, TX, 77077 generates $2,851/mo in rent and, after a $888/mo payment, leaves $1,230/mo in cash flow. Total monthly income is $2,851/mo, and annual cash flow is $14,761/yr on $60,167 invested. Return on cash invested sits at 44.44% in year one, and rental yield is 18.85% on a $181,500 entry. Equity gained on principal adds $1,171/yr, while 5% annual appreciation builds toward $50,145 over five years. Five-year ROI reaches 238.09% and total cumulative return in cash sums $143,252. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,851/mo property income rather than buyer’s personal income.
Townhouse
Built in 1976
6.51 Acres lot
$N/A/sqft
$325 monthly 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 |
|---|---|---|
| 2024-08-07 | Listed for rent | $1,595 |
| 2024-07-29 | Price change | $181,500 |
| 2024-06-29 | Listed for sale | $186,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $3080.04 | 3.13% | $152,870 | 12.71% |
| 2022-08-16 | $2986.49 | N/A | $135,632 | 17.29% |
| 2021-08-16 | N/A | N/A | $115,640 | 6.38% |
Listed by: Zoheir Malki • Realm Real Estate Professionals - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #77458738
Disclaimer: Copyright 2024, 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.
