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 3422 Angel Ln, Houston, TX, 77045 generates $1,421/mo in rent and, after a $871/mo payment, leaves $155/mo in cash flow. Total monthly income is $1,421/mo, and annual cash flow is $1,865/yr on $59,007 invested. Return on cash invested sits at 23.07% in year one, and rental yield is 9.58% on a $178,000 entry. Equity gained on principal adds $1,149/yr, while 5% annual appreciation builds toward $49,178 over five years. Five-year ROI reaches 121.04% and total cumulative return in cash sums $71,425. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,421/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77045, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,692 (100%) |
| Owner Occupied HU | 6,933 (59.3%) |
| Renter Occupied HU | 4,164 (35.6%) |
| Vacant Housing Units | 595 ( 5.1%) |
| Median Home Value | $169,660 |
| Average Home Value | $221,768 |
Residential
11,871
Single Family
9,529
Multi-Family
2,342
Businesses
965
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shannoan Parker • eXp Realty LLC
Mls Name: HAR
Mls ID: #17163650
