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% |
Investment property for sale in Houston at 2200 Marnel Rd #C, Houston, TX, 77055 offers a 16.5% rental yield on a $399,000 purchase with $5,486/mo rent. Total monthly income registers $5,486/mo, and a $1,953/mo payment leaves $2,549/mo available for distribution. Annual cash flow reaches $30,583/yr on $132,269 to close, and return on cash invested stands at 43.03% in year one. Equity gained on principal adds $2,575/yr while 5% annual appreciation supports $110,236 over five years. Portfolio math shows five-year ROI at 228.37% and total cumulative return in cash at $302,066. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,486/mo property income against a $1,953/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
2,016 sqft lot
$N/A/sqft
$1,200 annually HOA
Neighborhood data shown for ZIP Code: 77055, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,313 (100%) |
| Owner Occupied HU | 8,227 (42.6%) |
| Renter Occupied HU | 9,215 (47.7%) |
| Vacant Housing Units | 1,871 ( 9.7%) |
| Median Home Value | $591,200 |
| Average Home Value | $707,973 |
Residential
19,239
Single Family
10,978
Multi-Family
8,261
Businesses
2,617
Date | Event | Price |
|---|---|---|
| 2024-07-17 | Listed for sale | $399,000 |
| 2024-07-17 | Listing removed | N/A |
| 2024-02-23 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ijlal Kilicarslan • Ann/Max Real Estate INC
Mls Name: HAR
Mls Provider:
Mls ID: #54378089
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.
