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 3210 Windchase Blvd #487, Houston, TX, 77082 generates $1,790/mo in rent and, after a $905/mo payment, leaves $225/mo in cash flow. Total monthly income is $1,790/mo, and annual cash flow is $2,699/yr on $61,328 invested. Return on cash invested sits at 24.31% in year one, and rental yield is 11.61% on a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 129.42% and total cumulative return in cash sums $79,371. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,790/mo property income rather than buyer’s personal income.
Townhouse
Built in 1982
1,586 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Date | Event | Price |
|---|---|---|
| 2024-10-30 | Listing removed | $1,550 |
| 2024-10-04 | Listed for rent | $1,550 |
| 2024-08-07 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1360.41 | 7.80% | $171,984 | -2.88% |
| 2023-02-12 | $1262.00 | 14.07% | $177,085 | 13.98% |
| 2022-02-12 | $1106.38 | N/A | $155,364 | 22.93% |
Listed by: Wayne Au • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #13273630
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.
