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 3200 Bellefontaine St APT 73, Houston, TX, 77025 listed at $310,000 pairs $2,767/mo rent with a $1,517/mo payment to leave $187/mo cash flow. Total monthly income runs $2,767/mo, and annual cash flow reaches $2,242/yr on $102,765 cash to close. Return on cash invested measures 22.09% in year one, and rental yield registers 10.71% at a $310,000 basis. Equity gained on principal adds $2,000/yr, and annual property appreciation at 5% supports $85,647 by year five. Five-year ROI tracks 117.34% and total cumulative return in cash totals $120,583. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,767/mo property income relative to a $1,517/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1984
1,389 sqft lot
$N/A/sqft
$376 monthly 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 |
|---|---|---|
| 2024-11-11 | Price change | $310,000 |
| 2024-11-07 | Pending sale | $319,000 |
| 2024-10-02 | Price change | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $142.27 | N/A | $327,558 | -3.16% |
| 2023-02-13 | N/A | N/A | $338,250 | 11.57% |
| 2022-02-13 | $1320.38 | N/A | $303,169 | 4.41% |
Listed by: Carter Clarke • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #50949634
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.
