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 2602 Shady Acres Ct, Houston, TX, 77008 priced at $439,900 pairs $4,147/mo rent with $802/mo cash flow after a $2,153/mo payment. Total monthly income equals $4,147/mo, and annual cash flow comes to $9,627/yr on $145,827 invested. Return on cash invested is 26.51% in year one, and rental yield stands at 11.31% on a $439,900 basis. Equity gained on principal adds $2,839/yr, and 5% annual appreciation accumulates to $121,536 by year five. Five-year ROI measures 140.12% and total cumulative return in cash reaches $204,327. For financing, Ziffy Mortgage’s DSCR program evaluates $4,147/mo property income against a $2,153/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2004
1,800 sqft lot
$N/A/sqft
$650 quarterly HOA
Neighborhood data shown for ZIP Code: 77008, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,031 (100%) |
| Owner Occupied HU | 11,593 (50.3%) |
| Renter Occupied HU | 9,475 (41.1%) |
| Vacant Housing Units | 1,963 ( 8.5%) |
| Median Home Value | $542,417 |
| Average Home Value | $635,144 |
Residential
23,112
Single Family
15,285
Multi-Family
7,827
Businesses
1,930
Date | Event | Price |
|---|---|---|
| 2025-06-06 | Listed for sale | $439,900 |
| 2025-06-05 | Listing removed | $439,900 |
| 2025-05-02 | Price change | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $6574.69 | 5.94% | $443,887 | 0.72% |
| 2023-06-06 | $6206.30 | -6.26% | $440,728 | 9.46% |
| 2022-06-06 | $6620.74 | N/A | $402,656 | 11.20% |
Listed by: Dena Musfy • Compass RE Texas, LLC - The Heights
Mls Name: HAR
Mls Provider:
Mls ID: #37146486
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.
