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 3101 Fairdale Oaks E, Houston, TX, 77057 uses $111,053 cash to close to unlock $857/yr annual cash flow and $71/mo monthly cash flow. Total monthly income runs $2,654/mo, and a $1,640/mo payment keeps the spread at $71/mo. Purchase price stands at $335,000, and rental yield measures 9.51% with $2,654/mo rent. Return on cash invested shows 20.68% in year one, and 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 109% and total cumulative return in cash records $121,052. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,654/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Townhouse
Built in 2011
2,848 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 77057, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,665 (100%) |
| Owner Occupied HU | 7,302 (29.6%) |
| Renter Occupied HU | 14,773 (59.9%) |
| Vacant Housing Units | 2,590 (10.5%) |
| Median Home Value | $433,587 |
| Average Home Value | $626,740 |
Residential
24,132
Single Family
5,548
Multi-Family
18,584
Businesses
2,720
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Price change | $335,000 |
| 2025-08-03 | Price change | $337,500 |
| 2025-07-28 | Listing removed | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tony Hlil • Waterwall Properties
Mls Name: HAR
Mls Provider:
Mls ID: #41515332
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.
