2813 Lisburn Terrace Ln, Houston, TX, 77051 | $599/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2813 Lisburn Terrace Ln, Houston, TX, 77051 | $599/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2232 sft

12513 Bestview Ct, Houston, TX, 77051

4 Bed
4 Bath
2520 sft

12509 Bestview Ct, Houston, TX, 77051

4 Bed
3 Bath
1719 sft

2826 Lisburn Terrace Ln, Houston, TX, 77051

4 Bed
4 Bath
2637 sft

12511 Bestview Ct, Houston, TX, 77051

Nearby investment properties with comparable prices

3 Bed
3 Bath
1630 sft

Rembrandt Plan, Alicante, Houston, TX, 77045

3 Bed
3 Bath
1630 sft

Rembrandt Plan, Alicante, Houston, TX, 77047

3 Bed
3 Bath
2128 sft

7710 Eight Willows Rd, Missouri City, TX, 77489

3 Bed
3 Bath
1425 sft

1826 Revolution Way, Missouri City, TX, 77489

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Houston at 2813 Lisburn Terrace Ln, Houston, TX, 77051 uses $106,077 cash to close to unlock $7,184/yr annual cash flow and $599/mo monthly cash flow. Total monthly income runs $2,874/mo, and a $1,566/mo payment keeps the spread at $599/mo. Purchase price stands at $319,990, and rental yield measures 10.78% with $2,874/mo rent. Return on cash invested shows 26.68% in year one, and 5% annual appreciation builds toward $88,407 over five years. Five-year ROI reaches 140.38% and total cumulative return in cash records $148,908. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,874/mo property income covering a $1,566/mo payment rather than investor’s personal income.

Single Family

Built in 2025

3,397 sqft lot

$N/A/sqft

No HOA

More details about the property

The Jasmine floor plan, D.R. Hortons newest 4 bedroom floorplan is a spacious two-story home offering 1,719 square feet of thoughtfully designed living space, complete with a two-car garage and 2.5 bathrooms. As you enter the home, youre greeted by a charming front foyer that leads into the open-concept dining, living, and kitchen area, perfect for modern living and entertaining. The kitchen is a highlight, featuring a large island for additional storage and seating, as well as a walk-in pantry for added convenience. As you head upstairs, the second story reveals a functional layout that suits families of all sizes. At the back of the home, the private primary bedroom provides a peaceful retreat with two large windows that offer plenty of natural light. The Jasmine floor plan strikes the perfect balance of style, comfort, and practicality, making it the ideal home for your family. Dont miss out on the opportunity to make the Jasmine your new home today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77051, Houston, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,323 (100%)
Owner Occupied HU	3,326 (40.0%)
Renter Occupied HU	4,159 (50.0%)
Vacant Housing Units	838 (10.1%)
Median Home Value	$230,989
Average Home Value	$227,082