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 13207 Sea Island Dr, Houston, TX, 77069 generates $3,410/mo in rent and, after a $1,713/mo payment, leaves $921/mo in cash flow. Total monthly income is $3,410/mo, and annual cash flow is $11,054/yr on $116,023 invested. Return on cash invested sits at 29.44% in year one, and rental yield is 11.69% on a $349,995 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,697 over five years. Five-year ROI reaches 155.17% and total cumulative return in cash sums $180,036. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,410/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77069, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,774 (100%) |
| Owner Occupied HU | 5,137 (58.5%) |
| Renter Occupied HU | 3,036 (34.6%) |
| Vacant Housing Units | 601 ( 6.8%) |
| Median Home Value | $353,271 |
| Average Home Value | $373,289 |
Residential
9,319
Single Family
5,055
Multi-Family
4,264
Businesses
1,018
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $349,995 |
| 2018-02-09 | Listing removed | $278,000 |
| 2017-10-05 | Listed for sale | $278,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $3480.08 | 18.18% | $408,575 | 7.09% |
| 2023-04-12 | $2944.67 | 9.10% | $381,528 | 11.19% |
| 2022-04-12 | $2699.15 | N/A | $343,129 | 29.16% |
Listed by: Brett Bartlett • Southern Trust Realty
Mls Name: HAR
Mls Provider:
Mls ID: #73720369
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.
