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 15811 Crystal Grove Dr, Houston, TX, 77082 listed at $260,000 pairs $2,282/mo rent with a $1,273/mo payment to leave $415/mo cash flow. Total monthly income runs $2,282/mo, and annual cash flow reaches $4,979/yr on $86,190 cash to close. Return on cash invested measures 25.69% in year one, and rental yield registers 10.53% at a $260,000 basis. Equity gained on principal adds $1,678/yr, and annual property appreciation at 5% supports $71,833 by year five. Five-year ROI tracks 135.13% and total cumulative return in cash totals $116,465. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,282/mo property income relative to a $1,273/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1979
7,183 sqft lot
$N/A/sqft
$213 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $1771.54 | N/A | $223,962 | -1.29% |
| 2023-04-30 | N/A | N/A | $226,893 | 4.86% |
| 2022-04-30 | $1033.22 | N/A | $216,370 | 29.27% |
Listed by: Maritza Soto • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #26930433
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.
