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 2020 McGowen St, Houston, TX, 77004 priced at $410,000 converts $3,581/mo rent into $511/mo cash flow after a $2,007/mo obligation. Total monthly income equals $3,581/mo, and annual cash flow totals $6,133/yr on $135,915 invested. Return on cash invested prints 24.42% in year one, and rental yield reads 10.48% against a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation compiles into $113,275 by year five. Five-year ROI reaches 128.76% and total cumulative return in cash sums $175,007. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,581/mo property income covering a $2,007/mo payment, not borrower’s personal income.
Townhouse
Built in 2016
1,437 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77004, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,427 (100%) |
| Owner Occupied HU | 5,165 (26.6%) |
| Renter Occupied HU | 10,836 (55.8%) |
| Vacant Housing Units | 3,426 (17.6%) |
| Median Home Value | $411,742 |
| Average Home Value | $446,849 |
Residential
17,148
Single Family
10,181
Multi-Family
6,967
Businesses
1,153
Date | Event | Price |
|---|---|---|
| 2024-11-01 | Listed for sale | $410,000 |
| 2023-05-22 | Listing removed | N/A |
| 2023-05-11 | Listed for rent | $2,595 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $8654.90 | 12.47% | $413,643 | 8.30% |
| 2023-02-12 | $7695.50 | -2.38% | $381,947 | 6.69% |
| 2022-02-12 | $7882.76 | N/A | $358,000 | -5.96% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
