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 3503 Shadow Spring Ct, Houston, TX, 77082 listed at $429,000 pairs $3,982/mo rent with a $2,100/mo payment to leave $831/mo cash flow. Total monthly income runs $3,982/mo, and annual cash flow reaches $9,973/yr on $142,214 cash to close. Return on cash invested measures 26.92% in year one, and rental yield registers 11.14% at a $429,000 basis. Equity gained on principal adds $2,768/yr, and annual property appreciation at 5% supports $118,525 by year five. Five-year ROI tracks 141.99% and total cumulative return in cash totals $201,925. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,982/mo property income relative to a $2,100/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1997
7,940 sqft lot
$N/A/sqft
$1,200 annually 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 |
|---|---|---|
| 2024-11-23 | Listed for sale | $429,000 |
| 2024-11-22 | Pending sale | $429,000 |
| 2024-11-19 | Listed for sale | $429,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $411,238 | -3.22% |
| 2023-12-27 | $330.90 | -89.09% | $424,902 | 12.16% |
| 2022-12-27 | $3032.53 | N/A | $378,839 | 28.70% |
Listed by: Melissa Perez-Mueller • Keller Williams Realty The Woodlands
Mls Name: HAR
Mls Provider:
Mls ID: #86513469
Disclaimer: Copyright 2024, 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.
