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 1615 Shadow Bend Dr, Houston, TX, 77043 priced at $410,000 pairs $3,053/mo rent with $137/mo cash flow after a $2,007/mo payment. Total monthly income equals $3,053/mo, and annual cash flow comes to $1,646/yr on $135,915 invested. Return on cash invested is 21.12% in year one, and rental yield stands at 8.94% on a $410,000 basis. Equity gained on principal adds $2,646/yr, and 5% annual appreciation accumulates to $113,275 by year five. Five-year ROI measures 110.57% and total cumulative return in cash reaches $150,275. For financing, Ziffy Mortgage’s DSCR program evaluates $3,053/mo property income against a $2,007/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1959
8,999 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77043, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,986 (100%) |
| Owner Occupied HU | 5,840 (45.0%) |
| Renter Occupied HU | 5,973 (46.0%) |
| Vacant Housing Units | 1,173 ( 9.0%) |
| Median Home Value | $403,744 |
| Average Home Value | $404,316 |
Residential
11,310
Single Family
6,765
Multi-Family
4,545
Businesses
1,402
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: Greg Nino • RE/MAX Compass
Mls Name: HAR
Mls ID: #30739944
