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 16026 Beechnut St, Houston, TX, 77083 generates $2,400/mo in rent and, after a $1,444/mo payment, leaves $256/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $3,075/yr on $97,793 invested. Return on cash invested sits at 23.05% in year one, and rental yield is 9.76% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 121.15% and total cumulative return in cash sums $118,478. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
9,439 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 77083, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,942 (100%) |
| Owner Occupied HU | 14,881 (64.9%) |
| Renter Occupied HU | 7,425 (32.4%) |
| Vacant Housing Units | 636 ( 2.8%) |
| Median Home Value | $257,596 |
| Average Home Value | $292,331 |
Residential
22,671
Single Family
18,760
Multi-Family
3,911
Businesses
1,018
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $532.37 | 17.87% | $255,963 | 10.00% |
| 2023-06-26 | $451.65 | -68.15% | $232,694 | 10.00% |
| 2022-06-26 | $1418.12 | 5.82% | $211,540 | 10.00% |
Listed by: DeAnna Green • Nydan LLC dba Nydan Real Estate Group
Mls Name: HAR
Mls Provider:
Mls ID: #15934662
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.
