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 1927 Willowlake Dr, Houston, TX, 77077 generates $3,684/mo in rent and, after a $2,325/mo payment, leaves $231/mo in cash flow. Total monthly income is $3,684/mo, and annual cash flow is $2,773/yr on $157,463 invested. Return on cash invested sits at 21.67% in year one, and rental yield is 9.31% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 113.72% and total cumulative return in cash sums $179,071. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,684/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
8,160 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood data shown for ZIP Code: 77077, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,203 (100%) |
| Owner Occupied HU | 10,197 (34.9%) |
| Renter Occupied HU | 16,666 (57.1%) |
| Vacant Housing Units | 2,340 ( 8.0%) |
| Median Home Value | $386,362 |
| Average Home Value | $454,304 |
Residential
30,466
Single Family
10,107
Multi-Family
20,359
Businesses
1,724
Date | Event | Price |
|---|---|---|
| 2025-06-04 | Listed for sale | $475,000 |
| 2025-05-11 | Listing removed | $475,000 |
| 2025-05-01 | Pending sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $5408.17 | 11.47% | $374,317 | 3.85% |
| 2023-06-04 | $4851.71 | -8.00% | $360,429 | 3.04% |
| 2022-06-04 | $5273.61 | N/A | $349,786 | 19.47% |
What's Special
Radiant Attic Barrier
Listed by: Ryan Hicks • RE/MAX Signature
Mls Name: HAR
Mls Provider:
Mls ID: #48816885
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.
