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 15123 Royal Shadows Dr, Houston, TX, 77082 earns $339/mo cash flow from $2,081/mo rent with a $1,199/mo payment. Total monthly income totals $2,081/mo, and annual cash flow totals $4,067/yr on $81,218 capital. ROI tracks 24.92% on current figures, and rental yield reads 10.19% at a $245,000 purchase. Equity gained on principal adds $1,581/yr, and 5% annual appreciation supports $67,689 over five years. Five-year ROI reaches 130.89% and total cumulative return in cash sums $106,308. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,081/mo property income instead of your personal income.
Single Family
Built in 1980
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2024-10-28 | Listed for sale | $245,000 |
| 2014-11-09 | Listing removed | $99,900 |
| 2014-10-07 | Listed for sale | $99,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $250,720 | -1.19% |
| 2023-12-27 | $1808.32 | 13.58% | $253,744 | 13.49% |
| 2022-12-27 | $1592.17 | N/A | $223,581 | 27.72% |
Listed by: Ana To • United Heroes Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #42499274
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.
