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% |
Total monthly income runs $1,798/mo, and a $940/mo payment. Purchase price stands at $192,000, and rental yield measures 11.24% with $1,798/mo rent. Return on cash invested shows 16.46% in year one, and 5% annual appreciation builds toward $53,046 over five years. Five-year ROI reaches 89.83% and total cumulative return in cash records $57,172. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,798/mo property income covering a $940/mo payment rather than investor’s personal income.
Townhouse
Built in 1985
3.79 Acres lot
$N/A/sqft
$548 monthly 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 |
|---|---|---|
| 2025-08-02 | Listed for sale | $192,000 |
| 2025-07-29 | Listing removed | $197,000 |
| 2025-06-04 | Listing removed | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-03 | $3996.28 | 2.17% | $190,993 | -1.61% |
| 2023-08-03 | $3911.23 | 18.83% | $194,124 | 29.86% |
| 2022-08-03 | $3291.58 | N/A | $149,489 | 15.74% |
Listed by: Kiki Dixson • Dixson Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #20896569
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.
