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 15419 Swan Creek Dr, Houston, TX, 77095 uses $96,798 cash to close to unlock $4,086/yr annual cash flow and $340/mo monthly cash flow. Total monthly income runs $2,473/mo, and a $1,429/mo payment keeps the spread at $340/mo. Purchase price stands at $292,000, and rental yield measures 10.16% with $2,473/mo rent. Return on cash invested shows 24.13% in year one, and 5% annual appreciation builds toward $80,674 over five years. Five-year ROI reaches 126.97% and total cumulative return in cash records $122,900. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,473/mo property income covering a $1,429/mo payment rather than investor’s personal income.
Single Family
Built in 1982
6,599 sqft lot
$N/A/sqft
$675 annually HOA
Neighborhood data shown for ZIP Code: 77095, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,210 (100%) |
| Owner Occupied HU | 17,523 (66.9%) |
| Renter Occupied HU | 7,586 (28.9%) |
| Vacant Housing Units | 1,101 ( 4.2%) |
| Median Home Value | $314,917 |
| Average Home Value | $335,145 |
Residential
25,693
Single Family
20,074
Multi-Family
5,619
Businesses
1,242
Date | Event | Price |
|---|---|---|
| 2025-03-29 | Listed for sale | $292,000 |
| 2022-02-11 | Sold | N/A |
| 2022-01-25 | Pending sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-29 | $1666.18 | -11.81% | $267,897 | -2.58% |
| 2023-03-29 | $1889.39 | 15.52% | $275,000 | 16.57% |
| 2022-03-29 | $1635.52 | N/A | $235,916 | 27.71% |
Listed by: Patricia Schaefer • Accustar Realty
Mls Name: HAR
Mls Provider:
Mls ID: #14568592
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.
