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 2023 Gentryside Dr APT 506, Houston, TX, 77077 generates $3,372/mo in rent and, after a $856/mo payment, leaves $1,496/mo in cash flow. Total monthly income is $3,372/mo, and annual cash flow is $17,955/yr on $58,009 invested. Return on cash invested sits at 50.86% in year one, and rental yield is 23.12% on a $174,990 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,347 over five years. Five-year ROI reaches 274.83% and total cumulative return in cash sums $159,424. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,372/mo property income rather than buyer’s personal income.
Condo
Built in 1985
5,871 sqft 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 |
|---|---|---|
| 2024-08-19 | Listed for sale | $174,990 |
| 2022-03-02 | Listing removed | N/A |
| 2022-02-25 | Price change | $1,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $3910.76 | N/A | $194,124 | 29.86% |
| 2022-08-31 | N/A | N/A | $149,489 | 15.74% |
| 2021-08-31 | N/A | N/A | $129,161 | -10.49% |
Listed by: Mark Dimas • Mark Dimas Properties
Mls Name: HAR
Mls Provider:
Mls ID: #62672919
Disclaimer: Copyright 2024, 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.
