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 15451 Refugio Verde Way, Houston, TX, 77049 generates $2,836/mo in rent and, after a $1,542/mo payment, leaves $596/mo in cash flow. Total monthly income is $2,836/mo, and annual cash flow is $7,149/yr on $104,423 invested. Return on cash invested sits at 26.76% in year one, and rental yield is 10.8% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 140.76% and total cumulative return in cash sums $146,981. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,836/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
5,039 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77049, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,210 (100%) |
| Owner Occupied HU | 8,143 (61.6%) |
| Renter Occupied HU | 4,292 (32.5%) |
| Vacant Housing Units | 775 ( 5.9%) |
| Median Home Value | $241,202 |
| Average Home Value | $295,661 |
Residential
13,446
Single Family
9,892
Multi-Family
3,554
Businesses
597
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bea Flores • Sovereign Real Estate Grp
Mls Name: HAR
Mls ID: #22619367
