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% |
Investment property for sale in Houston at 2923 Laurel Mill Way, Houston, TX, 77080 listed at $399,900 pairs $3,742/mo rent with a $1,957/mo payment to leave $899/mo cash flow. Total monthly income runs $3,742/mo, and annual cash flow reaches $10,783/yr on $132,567 cash to close. Return on cash invested measures 28.04% in year one, and rental yield registers 11.23% at a $399,900 basis. Equity gained on principal adds $2,580/yr, and annual property appreciation at 5% supports $110,485 by year five. Five-year ROI tracks 147.68% and total cumulative return in cash totals $195,776. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,742/mo property income relative to a $1,957/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
2,670 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77080, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,672 (100%) |
| Owner Occupied HU | 7,781 (39.6%) |
| Renter Occupied HU | 10,027 (51.0%) |
| Vacant Housing Units | 1,864 ( 9.5%) |
| Median Home Value | $364,381 |
| Average Home Value | $391,262 |
Residential
18,132
Single Family
9,756
Multi-Family
8,376
Businesses
1,051
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Maria Olguin • American Dream Realty, L.L.C.
Mls Name: HAR
Mls ID: #19365589
