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 3118 Glen Haven Blvd, Houston, TX, 77025 generates $19,684/mo in rent and, after a $8,318/mo payment, leaves $7,560/mo in cash flow. Total monthly income is $19,684/mo, and annual cash flow is $90,725/yr on $550,638 invested. Return on cash invested sits at 36.85% in year one, and rental yield is 13.9% on a $1,699,500 entry. Equity gained on principal adds $10,967/yr, while 5% annual appreciation builds toward $469,541 over five years. Five-year ROI reaches 194.84% and total cumulative return in cash sums $1,072,854. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $19,684/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
8,398 sqft lot
$N/A/sqft
$460 annually HOA
Neighborhood data shown for ZIP Code: 77025, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 5,713 (34.0%) |
| Renter Occupied HU | 8,672 (51.5%) |
| Vacant Housing Units | 2,440 (14.5%) |
| Median Home Value | $560,714 |
| Average Home Value | $703,232 |
Residential
15,487
Single Family
7,493
Multi-Family
7,994
Businesses
695
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Listed for sale | $1,699,500 |
| 2024-07-19 | Listing removed | N/A |
| 2024-06-07 | Listed for sale | $1,849,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $13579.05 | -4.72% | $1,091,230 | 9.12% |
| 2022-08-15 | $14251.61 | N/A | $1,000,000 | 9.05% |
| 2021-08-15 | N/A | N/A | $917,052 | -2.17% |
Listed by: Austin Shaw • SLD Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #36401320
Disclaimer: Copyright 2024, 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.
