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 3504 Bridgewater Oaks Ln, Houston, TX, 77055 listed at $790,000 pairs $6,139/mo rent with a $3,867/mo payment to leave $521/mo cash flow. Total monthly income runs $6,139/mo, and annual cash flow reaches $6,250/yr on $259,910 cash to close. Return on cash invested measures 22.46% in year one, and rental yield registers 9.33% at a $790,000 basis. Equity gained on principal adds $5,098/yr, and annual property appreciation at 5% supports $218,262 by year five. Five-year ROI tracks 117.73% and total cumulative return in cash totals $305,988. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,139/mo property income relative to a $3,867/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
1,807 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77055, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,313 (100%) |
| Owner Occupied HU | 8,227 (42.6%) |
| Renter Occupied HU | 9,215 (47.7%) |
| Vacant Housing Units | 1,871 ( 9.7%) |
| Median Home Value | $591,200 |
| Average Home Value | $707,973 |
Residential
19,239
Single Family
10,978
Multi-Family
8,261
Businesses
2,617
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: Loriann Silva • Vive Realty LLC
Mls Name: HAR
Mls ID: #83815629
