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 19030 Bee Line Ct, Houston, TX, 77073 generates $1,793/mo in rent and, after a $1,027/mo payment, leaves $301/mo in cash flow. Total monthly income is $1,793/mo, and annual cash flow is $3,609/yr on $69,582 invested. Return on cash invested sits at 25.1% in year one, and rental yield is 10.25% on a $209,900 entry. Equity gained on principal adds $1,354/yr, while 5% annual appreciation builds toward $57,992 over five years. Five-year ROI reaches 131.89% and total cumulative return in cash sums $91,772. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,793/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
2,988 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jeremy Fain • Greenwood King Properties - Kirby Office
Mls Name: HAR
Mls ID: #30051118
