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 16123 Cairngorm Ave, Houston, TX, 77095 generates $2,802/mo in rent and, after a $1,483/mo payment, leaves $623/mo in cash flow. Total monthly income is $2,802/mo, and annual cash flow is $7,471/yr on $100,411 invested. Return on cash invested sits at 27.35% in year one, and rental yield is 11.1% on a $302,900 entry. Equity gained on principal adds $1,955/yr, while 5% annual appreciation builds toward $83,686 over five years. Five-year ROI reaches 144.08% and total cumulative return in cash sums $144,670. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,802/mo property income rather than buyer’s personal income.
Single Family
Built in 1989
6,500 sqft lot
$N/A/sqft
$25 monthly 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 |
|---|---|---|
| 2025-06-20 | Pending sale | $345,000 |
| 2025-06-09 | Listed for sale | $345,000 |
| 2016-11-14 | Listing removed | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $1888.70 | N/A | $303,677 | -11.70% |
| 2023-10-19 | N/A | N/A | $343,914 | 16.84% |
| 2022-10-19 | $1532.80 | N/A | $294,356 | 22.33% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
