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 2612 Starboard Point Dr, Houston, TX, 77054 offers $3,418/mo rent that, after a $1,770/mo payment, leaves $524/mo cash flow. Total monthly income is $3,418/mo, and annual cash flow is $6,288/yr on $119,904 cash. Return on cash invested measures 25.15% in year one, and rental yield stands at 11.34% at a $361,700 entry. Equity gained on principal adds $2,334/yr while 5% annual appreciation compounds into $99,931 by year five. Five-year ROI records 133.33% and total cumulative return in cash reaches $159,867. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,418/mo property income versus a $1,770/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
2,090 sqft lot
$N/A/sqft
$180 monthly HOA
Neighborhood data shown for ZIP Code: 77054, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,481 (100%) |
| Owner Occupied HU | 2,282 (13.8%) |
| Renter Occupied HU | 12,097 (73.4%) |
| Vacant Housing Units | 2,102 (12.8%) |
| Median Home Value | $269,018 |
| Average Home Value | $335,532 |
Residential
16,326
Single Family
683
Multi-Family
15,643
Businesses
1,214
Date | Event | Price |
|---|---|---|
| 2025-08-10 | Listing removed | $2,700 |
| 2025-07-17 | Price change | $375,000 |
| 2025-07-15 | Price change | $2,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | $7709.78 | 6.98% | $368,473 | 3.01% |
| 2023-10-22 | $7206.80 | -3.79% | $357,691 | 5.15% |
| 2022-10-22 | $7490.31 | N/A | $340,176 | 6.87% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
