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 3025 Walnut Bend Ln APT 13, Houston, TX, 77042 generates $1,315/mo in rent and, after a $573/mo payment, leaves $60/mo in cash flow. Total monthly income is $1,315/mo, and annual cash flow is $716/yr on $38,786 invested. Return on cash invested sits at 21.75% in year one, and rental yield is 13.49% on a $117,000 entry. Equity gained on principal adds $755/yr, while 5% annual appreciation builds toward $32,325 over five years. Five-year ROI reaches 118.75% and total cumulative return in cash sums $46,057. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,315/mo property income rather than buyer’s personal income.
Condo
Built in 1980
4.04 Acres lot
$N/A/sqft
$423 monthly HOA
Neighborhood data shown for ZIP Code: 77042, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,063 (100%) |
| Owner Occupied HU | 4,722 (19.6%) |
| Renter Occupied HU | 16,302 (67.7%) |
| Vacant Housing Units | 3,039 (12.6%) |
| Median Home Value | $397,155 |
| Average Home Value | $445,691 |
Residential
20,718
Single Family
4,192
Multi-Family
16,526
Businesses
1,720
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Listed for sale | $117,000 |
| 1990-12-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $914.17 | 12.92% | $93,080 | -8.88% |
| 2023-06-24 | $809.58 | -10.88% | $102,156 | 17.55% |
| 2022-06-24 | $908.45 | N/A | $86,905 | 18.07% |
Listed by: Christina Burgos • Inverness Realty Group-Houston
Mls Name: HAR
Mls Provider:
Mls ID: #46506364
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.
