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% |
Investment property for sale in Houston at 13315 Rain Lily Ln, Houston, TX, 77083 offers a 11.68% rental yield on a $315,400 purchase with $3,071/mo rent. Total monthly income registers $3,071/mo, and a $1,544/mo payment leaves $801/mo available for distribution. Annual cash flow reaches $9,610/yr on $104,555 to close, and return on cash invested stands at 29.1% in year one. Equity gained on principal adds $2,035/yr while 5% annual appreciation supports $87,139 over five years. Portfolio math shows five-year ROI at 153.45% and total cumulative return in cash at $160,439. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,071/mo property income against a $1,544/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
7,150 sqft lot
$N/A/sqft
$27 monthly HOA
Neighborhood data shown for ZIP Code: 77083, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,942 (100%) |
| Owner Occupied HU | 14,881 (64.9%) |
| Renter Occupied HU | 7,425 (32.4%) |
| Vacant Housing Units | 636 ( 2.8%) |
| Median Home Value | $257,596 |
| Average Home Value | $292,331 |
Residential
22,671
Single Family
18,760
Multi-Family
3,911
Businesses
1,018
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Pending sale | $316,600 |
| 2025-07-01 | Price change | $316,600 |
| 2025-06-15 | Price change | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $2576.81 | -18.08% | $262,369 | -4.37% |
| 2023-10-08 | $3145.49 | 16.13% | $274,353 | 17.97% |
| 2022-10-08 | $2708.58 | N/A | $232,558 | 36.98% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
