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 3526 Gray Ridge Ct, Houston, TX, 77082 with 5% annual appreciation on a $300,000 basis while $2,441/mo rent supports operations. Total monthly income totals $2,441/mo and a $1,468/mo payment preserves $278/mo for cash returns. Annual cash flow comes to $3,336/yr on $99,450 deployed, and return on cash invested reaches 23.26% in year one. Equity gained on principal adds $1,936/yr, and five-year appreciation sums $82,884 alongside rental yield of 9.76%. Five-year ROI measures 122.15% and total cumulative return in cash totals $121,476.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,441/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
5,075 sqft lot
$N/A/sqft
$360 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 |
|---|---|---|
| 2025-01-31 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $195.10 | N/A | $276,785 | -7.63% |
| 2023-02-12 | N/A | N/A | $299,642 | 8.48% |
| 2022-02-12 | $137.94 | N/A | $276,214 | 33.02% |
Listed by: Brian Carter • Trust Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #42003476
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.
