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 Missouri City at 3307 Twelve Oaks Ln, Missouri City, TX, 77459 generates $2,800/mo in rent and, after a $1,508/mo payment, leaves $486/mo in cash flow. Total monthly income is $2,800/mo, and annual cash flow is $5,836/yr on $102,102 invested. Return on cash invested sits at 25.62% in year one, and rental yield is 10.91% on a $308,000 entry. Equity gained on principal adds $1,987/yr, while 5% annual appreciation builds toward $85,095 over five years. Five-year ROI reaches 135.24% and total cumulative return in cash sums $138,088. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,800/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
6,525 sqft lot
$N/A/sqft
$490 annually HOA
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Date | Event | Price |
|---|---|---|
| 2025-06-10 | Listed for sale | $308,000 |
| 2025-05-30 | Listing removed | $320,000 |
| 2025-05-12 | Price change | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-10 | $6097.18 | -1.01% | $293,712 | -0.29% |
| 2023-06-10 | $6159.62 | 1.87% | $294,556 | 9.86% |
| 2022-06-10 | $6046.65 | 18.36% | $268,130 | 22.82% |
Listed by: Lawrence Lo • Lawson Tx Realty
Mls Name: HAR
Mls Provider:
Mls ID: #63439981
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.
