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% |
Total monthly income runs $4,092/mo, and a $5,629/mo payment. Purchase price stands at $1,150,000, and rental yield measures 4.27% with $4,092/mo rent. Return on cash invested shows 6.66% in year one, and 5% annual appreciation builds toward $317,724 over five years. Five-year ROI reaches 33.13% and total cumulative return in cash records $123,429. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,092/mo property income covering a $5,629/mo payment rather than investor’s personal income.
Single Family
Built in 1996
5,540 sqft lot
$N/A/sqft
$2,056 annually 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $1,150,000 |
| 2024-10-13 | Listing removed | $1,295,000 |
| 2024-08-06 | Listed for sale | $1,295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $4202.15 | N/A | $886,003 | 17.25% |
| 2023-03-14 | N/A | N/A | $755,628 | -10.41% |
| 2022-03-14 | $4487.50 | N/A | $843,411 | 2.85% |
Listed by: Karen Harberg • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #69536595
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.
