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 16319 N Trail Dr, Houston, TX, 77073 offers a 11.98% rental yield on a $209,900 purchase with $2,096/mo rent. Total monthly income registers $2,096/mo, and a $1,027/mo payment leaves $566/mo available for distribution. Annual cash flow reaches $6,790/yr on $69,582 to close, and return on cash invested stands at 29.67% in year one. Equity gained on principal adds $1,354/yr while 5% annual appreciation supports $57,992 over five years. Portfolio math shows five-year ROI at 156.6% and total cumulative return in cash at $108,968. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,096/mo property income against a $1,027/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1982
8,215 sqft lot
$N/A/sqft
$455 annually HOA
Neighborhood data shown for ZIP Code: 77073, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,781 (100%) |
| Owner Occupied HU | 8,928 (53.2%) |
| Renter Occupied HU | 6,564 (39.1%) |
| Vacant Housing Units | 1,289 ( 7.7%) |
| Median Home Value | $211,779 |
| Average Home Value | $253,934 |
Residential
14,839
Single Family
11,089
Multi-Family
3,750
Businesses
810
Date | Event | Price |
|---|---|---|
| 2024-11-26 | Price change | $209,900 |
| 2024-11-05 | Price change | $225,000 |
| 2024-10-10 | Price change | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1864.02 | 13.31% | $218,610 | -2.67% |
| 2023-02-12 | $1645.01 | 22.99% | $224,607 | 14.66% |
| 2022-02-12 | $1337.50 | N/A | $195,898 | 41.63% |
Listed by: Benjamin Deal • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #84894162
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.
