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 3100 Walnut Bend Ln APT 203, Houston, TX, 77042 listed at $124,855 pairs $1,441/mo rent with a $611/mo payment to leave $86/mo cash flow. Total monthly income runs $1,441/mo, and annual cash flow reaches $1,035/yr on $41,389 cash to close. Return on cash invested measures 22.41% in year one, and rental yield registers 13.85% at a $124,855 basis. Equity gained on principal adds $806/yr, and annual property appreciation at 5% supports $34,495 by year five. Five-year ROI tracks 122.48% and total cumulative return in cash totals $50,695. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,441/mo property income relative to a $611/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1981
8.44 Acres lot
$N/A/sqft
$467 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 |
|---|---|---|
| 2025-07-08 | Listing removed | $139,999 |
| 2025-06-16 | Listed for sale | $139,999 |
| 2022-01-20 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $1528.29 | 0.66% | $124,855 | -5.72% |
| 2023-10-28 | $1518.30 | 9.74% | $132,428 | 11.48% |
| 2022-10-28 | $1383.55 | N/A | $118,791 | 29.97% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
