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 1522 Beaconshire Rd, Houston, TX, 77077 at $380,000 posts ROI 24.07% with $437/mo cash flow from $3,215/mo rent. Total monthly income equals $3,215/mo, and annual cash flow records $5,239/yr on $125,970 to close. Return on cash invested measures 24.07% and rental yield reads 10.15% at the current $380,000. Equity gained on principal adds $2,452/yr, and 5% annual appreciation supports $104,987 by year five. Five-year ROI prints 126.63% and total cumulative return in cash totals $159,517.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,215/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1984
5,018 sqft lot
$N/A/sqft
$913 annually HOA
Neighborhood data shown for ZIP Code: 77077, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,203 (100%) |
| Owner Occupied HU | 10,197 (34.9%) |
| Renter Occupied HU | 16,666 (57.1%) |
| Vacant Housing Units | 2,340 ( 8.0%) |
| Median Home Value | $386,362 |
| Average Home Value | $454,304 |
Residential
30,466
Single Family
10,107
Multi-Family
20,359
Businesses
1,724
Date | Event | Price |
|---|---|---|
| 2025-03-31 | Listed for sale | $380,000 |
| 2025-03-29 | Listing removed | $385,000 |
| 2025-03-28 | Listed for sale | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $1419.56 | -80.34% | $327,599 | -10.96% |
| 2023-04-01 | $7220.79 | 8.77% | $367,930 | 15.56% |
| 2022-04-01 | $6638.52 | N/A | $318,397 | 19.86% |
Listed by: Roxana Alarcon • Compass RE Texas, LLC - Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #97035425
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.
