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 2419 Willow Lake Dr, Houston, TX, 77077 uses $138,899 cash to close to unlock $420/yr annual cash flow and $35/mo monthly cash flow. Total monthly income runs $3,071/mo, and a $2,051/mo payment keeps the spread at $35/mo. Purchase price stands at $419,000, and rental yield measures 8.8% with $3,071/mo rent. Return on cash invested shows 20.21% in year one, and 5% annual appreciation builds toward $115,762 over five years. Five-year ROI reaches 105.84% and total cumulative return in cash records $147,005. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,071/mo property income covering a $2,051/mo payment rather than investor’s personal income.
Single Family
Built in 1984
8,977 sqft lot
$N/A/sqft
$675 annually 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 |
|---|---|---|
| 2025-02-11 | Price change | $419,000 |
| 2024-09-19 | Listed for sale | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $235.83 | N/A | $346,452 | -1.30% |
| 2023-02-12 | N/A | N/A | $351,003 | 9.88% |
| 2022-02-12 | $1315.39 | N/A | $319,455 | 8.00% |
Listed by: Amy Goss • RE/MAX Universal
Mls Name: HAR
Mls Provider:
Mls ID: #78984143
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.
