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 13103 Cressida Glen Ln, Houston, TX, 77072 generates $2,084/mo in rent and, after a $1,101/mo payment, leaves $309/mo in cash flow. Total monthly income is $2,084/mo, and annual cash flow is $3,711/yr on $74,588 invested. Return on cash invested sits at 24.88% in year one, and rental yield is 11.11% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 131.79% and total cumulative return in cash sums $98,301. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,084/mo property income rather than buyer’s personal income.
Townhouse
Built in 2007
2,038 sqft lot
$N/A/sqft
$175 monthly HOA
Neighborhood data shown for ZIP Code: 77072, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,888 (100%) |
| Owner Occupied HU | 7,922 (41.9%) |
| Renter Occupied HU | 9,506 (50.3%) |
| Vacant Housing Units | 1,460 ( 7.7%) |
| Median Home Value | $210,342 |
| Average Home Value | $263,543 |
Residential
18,891
Single Family
11,387
Multi-Family
7,504
Businesses
1,677
Date | Event | Price |
|---|---|---|
| 2025-08-24 | Listed for sale | $225,000 |
| 2025-07-31 | Listing removed | $235,000 |
| 2025-06-10 | Price change | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-24 | $237.13 | -1.19% | $210,849 | 3.19% |
| 2023-08-24 | $239.98 | 10.13% | $204,339 | 8.35% |
| 2022-08-24 | $217.90 | N/A | $188,588 | 20.97% |
Listed by: Tracy Nguyen • The Nguyens & Associates
Mls Name: HAR
Mls Provider:
Mls ID: #28332201
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.
