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 $1,387/mo, and a $857/mo payment. Purchase price stands at $175,000, and rental yield measures 9.51% with $1,387/mo rent. Return on cash invested shows 11.53% in year one, and 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 63.35% and total cumulative return in cash records $36,751. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,387/mo property income covering a $857/mo payment rather than investor’s personal income.
Townhouse
Built in 1985
3.79 Acres lot
$N/A/sqft
$547 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 |
|---|---|---|
| 2025-04-17 | Price change | $175,000 |
| 2025-01-08 | Price change | $178,000 |
| 2024-09-12 | Listed for sale | $184,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $1921.44 | 22.09% | $190,993 | -1.61% |
| 2023-09-23 | $1573.80 | -21.85% | $194,124 | 29.86% |
| 2022-09-23 | $2013.77 | N/A | $149,489 | 19.59% |
Listed by: Ting Zhao • Daytown International LLC
Mls Name: HAR
Mls Provider:
Mls ID: #47717710
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.
