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 3507 Shadowvista Ct, Houston, TX, 77082 offers a 13.57% rental yield on a $459,990 purchase with $5,203/mo rent. Total monthly income registers $5,203/mo, and a $2,251/mo payment leaves $1,853/mo available for distribution. Annual cash flow reaches $22,238/yr on $152,487 to close, and return on cash invested stands at 34.49% in year one. Equity gained on principal adds $2,968/yr while 5% annual appreciation supports $127,087 over five years. Portfolio math shows five-year ROI at 182.51% and total cumulative return in cash at $278,302. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,203/mo property income against a $2,251/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
9,186 sqft lot
$N/A/sqft
$950 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 |
|---|---|---|
| 2024-08-01 | Listed for rent | $3,200 |
| 2024-07-21 | Listed for sale | $459,990 |
| 2023-05-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $4706.56 | 11.10% | $410,513 | 12.86% |
| 2022-08-16 | $4236.49 | N/A | $363,745 | 20.05% |
| 2021-08-16 | N/A | N/A | $302,993 | 0.80% |
Listed by: May Pham • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #53887292
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.
