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 2118 Linea Del Pino St, Houston, TX, 77077 generates $2,538/mo in rent and, after a $1,234/mo payment, leaves $567/mo in cash flow. Total monthly income is $2,538/mo, and annual cash flow is $6,804/yr on $83,571 invested. Return on cash invested sits at 28.05% in year one, and rental yield is 12.08% on a $252,100 entry. Equity gained on principal adds $1,627/yr, while 5% annual appreciation builds toward $69,651 over five years. Five-year ROI reaches 148.63% and total cumulative return in cash sums $124,209. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,538/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
5,009 sqft lot
$N/A/sqft
$45 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 |
|---|---|---|
| 2025-07-16 | Pending sale | $265,000 |
| 2025-07-01 | Price change | $265,000 |
| 2025-06-10 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-02 | $5783.87 | 2.35% | $276,427 | -10.29% |
| 2023-11-02 | $5651.20 | -2.69% | $308,137 | 16.83% |
| 2022-11-02 | $5807.34 | N/A | $263,744 | 15.15% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
