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 15806 Crystal Grove Dr, Houston, TX, 77082 uses $87,848 cash to close to unlock $4,211/yr annual cash flow and $351/mo monthly cash flow. Total monthly income runs $2,258/mo, and a $1,297/mo payment keeps the spread at $351/mo. Purchase price stands at $265,000, and rental yield measures 10.22% with $2,258/mo rent. Return on cash invested shows 24.7% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 129.86% and total cumulative return in cash records $114,075. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,258/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1983
6,721 sqft lot
$N/A/sqft
$272 annually 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 |
|---|---|---|
| 2025-08-25 | Listed for sale | $265,000 |
| 2019-12-14 | Listing removed | $165,000 |
| 2019-11-11 | Pending sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $1784.51 | 9.62% | $225,600 | -1.24% |
| 2023-08-25 | $1627.97 | 4.90% | $228,436 | 4.83% |
| 2022-08-25 | $1551.87 | N/A | $217,921 | 28.87% |
Listed by: Tonya Burling • Burton &Burton Real Estate Professionals LLC
Mls Name: HAR
Mls Provider:
Mls ID: #30001541
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.
