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 3611 Suttonford Dr, Houston, TX, 77066 generates $2,844/mo in rent and, after a $1,027/mo payment, leaves $1,322/mo in cash flow. Total monthly income is $2,844/mo, and annual cash flow is $15,861/yr on $69,582 invested. Return on cash invested sits at 42.7% in year one, and rental yield is 16.26% on a $209,900 entry. Equity gained on principal adds $1,354/yr, while 5% annual appreciation builds toward $57,992 over five years. Five-year ROI reaches 226.5% and total cumulative return in cash sums $157,604. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,844/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
4,948 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 77066, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,519 (100%) |
| Owner Occupied HU | 7,725 (61.7%) |
| Renter Occupied HU | 4,309 (34.4%) |
| Vacant Housing Units | 485 ( 3.9%) |
| Median Home Value | $248,749 |
| Average Home Value | $299,792 |
Residential
11,082
Single Family
9,578
Multi-Family
1,504
Businesses
862
Date | Event | Price |
|---|---|---|
| 2024-07-20 | Listed for sale | $209,900 |
| 2023-07-25 | Sold | N/A |
| 2017-12-12 | Listing removed | $1,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3155.89 | 0.37% | $174,894 | 11.39% |
| 2022-08-14 | $3144.25 | N/A | $157,007 | 28.33% |
| 2021-08-14 | N/A | N/A | $122,351 | 17.33% |
Listed by: Mark Dimas • Mark Dimas Properties
Mls Name: HAR
Mls Provider:
Mls ID: #80259944
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.
