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 1304 W 24th St #C, Houston, TX, 77008 generates $3,804/mo in rent and, after a $2,442/mo payment, leaves $156/mo in cash flow. Total monthly income is $3,804/mo, and annual cash flow is $1,871/yr on $165,419 invested. Return on cash invested sits at 21.04% in year one, and rental yield is 9.15% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 110.37% and total cumulative return in cash sums $182,574. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,804/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
1,555 sqft lot
$N/A/sqft
$1,200 annually HOA
Neighborhood data shown for ZIP Code: 77008, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,031 (100%) |
| Owner Occupied HU | 11,593 (50.3%) |
| Renter Occupied HU | 9,475 (41.1%) |
| Vacant Housing Units | 1,963 ( 8.5%) |
| Median Home Value | $542,417 |
| Average Home Value | $635,144 |
Residential
23,112
Single Family
15,285
Multi-Family
7,827
Businesses
1,930
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $499,000 |
| 2025-05-28 | Listing removed | $509,000 |
| 2025-05-01 | Price change | $3,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $7008.35 | 6.99% | $469,750 | 2.24% |
| 2023-05-29 | $6550.39 | 324.86% | $459,471 | 556.20% |
| 2022-05-29 | $1541.76 | N/A | $70,020 | N/A |
Listed by: Maria Young • Texas Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #43713876
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.
