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 19703 Regal Crest Ct, Houston, TX, 77073 offers $2,508/mo rent that, after a $1,415/mo payment, leaves $421/mo cash flow. Total monthly income is $2,508/mo, and annual cash flow is $5,054/yr on $95,804 cash. Return on cash invested measures 25.18% in year one, and rental yield stands at 10.41% at a $289,000 entry. Equity gained on principal adds $1,865/yr while 5% annual appreciation compounds into $79,845 by year five. Five-year ROI records 132.54% and total cumulative return in cash reaches $126,974. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,508/mo property income versus a $1,415/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
6,189 sqft lot
$N/A/sqft
$375 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 |
|---|---|---|
| 2025-01-20 | Price change | $289,000 |
| 2024-12-04 | Listed for sale | $295,000 |
| 2024-10-29 | Listing removed | $313,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2584.13 | 20.35% | $313,769 | N/A |
| 2023-02-12 | $2147.25 | 8.27% | $313,769 | 8.59% |
| 2022-02-12 | $1983.23 | N/A | $288,958 | 23.19% |
Listed by: Ricardo Gonzalez • RE/MAX The Woodlands & Spring
Mls Name: HAR
Mls Provider:
Mls ID: #31845684
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.
