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% |
Total monthly income runs $3,002/mo, and a $2,056/mo payment. Purchase price stands at $420,000, and rental yield measures 8.58% with $3,002/mo rent. Return on cash invested shows 19.7% in year one, and 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 103.05% and total cumulative return in cash records $143,479. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,002/mo property income covering a $2,056/mo payment rather than investor’s personal income.
Single Family
Built in 1997
9,252 sqft lot
$N/A/sqft
$475 annually HOA
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Listed for sale | $420,000 |
| 2025-02-01 | Listing removed | $425,000 |
| 2024-12-09 | Price change | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $286.34 | N/A | $402,434 | N/A |
| 2023-06-24 | N/A | N/A | $402,434 | 32.84% |
| 2022-06-24 | $1603.42 | N/A | $302,956 | 19.40% |
Listed by: Kevin Luong • B & W Realty Group LLC
Mls Name: HAR
Mls Provider:
Mls ID: #87075601
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.
