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 26 Waugh Dr #A, Houston, TX, 77007 listed at $519,900 pairs $4,562/mo rent with a $2,545/mo payment to leave $648/mo cash flow. Total monthly income runs $4,562/mo, and annual cash flow reaches $7,775/yr on $171,047 cash to close. Return on cash invested measures 24.61% in year one, and rental yield registers 10.53% at a $519,900 basis. Equity gained on principal adds $3,355/yr, and annual property appreciation at 5% supports $143,639 by year five. Five-year ROI tracks 129.76% and total cumulative return in cash totals $221,956. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,562/mo property income relative to a $2,545/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2001
2,713 sqft lot
$N/A/sqft
$650 quarterly HOA
Neighborhood data shown for ZIP Code: 77007, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,945 (100%) |
| Owner Occupied HU | 11,105 (37.1%) |
| Renter Occupied HU | 16,284 (54.4%) |
| Vacant Housing Units | 2,556 ( 8.5%) |
| Median Home Value | $494,222 |
| Average Home Value | $609,203 |
Residential
30,067
Single Family
14,688
Multi-Family
15,379
Businesses
2,062
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Listed for sale | $519,900 |
| 2025-02-02 | Listed for rent | $4,125 |
| 2025-01-29 | Listing removed | $3,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vee Le • Buzz Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #76884166
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.
