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 2626 Holly Hall St APT 1204, Houston, TX, 77054 generates $2,292/mo in rent and, after a $734/mo payment, leaves $821/mo in cash flow. Total monthly income is $2,292/mo, and annual cash flow is $9,846/yr on $49,725 invested. Return on cash invested sits at 39.71% in year one, and rental yield is 18.34% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 213.8% and total cumulative return in cash sums $106,314. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,292/mo property income rather than buyer’s personal income.
Condo
Built in 1985
2.06 Acres lot
$N/A/sqft
$405 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 |
|---|---|---|
| 2024-07-18 | Price change | $150,000 |
| 2024-06-23 | Listed for sale | $160,000 |
| 2024-06-11 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2357.59 | -5.36% | $117,013 | 3.43% |
| 2022-08-15 | $2491.12 | N/A | $113,136 | 17.30% |
| 2021-08-15 | N/A | N/A | $96,448 | N/A |
Listed by: Ellie Assareh • Kiani Realty
Mls Name: HAR
Mls Provider:
Mls ID: #63351418
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.
