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 3628 Dreyfus St, Houston, TX, 77021 priced at $359,999 pairs $2,824/mo rent with $264/mo cash flow after a $1,762/mo payment. Total monthly income equals $2,824/mo, and annual cash flow comes to $3,168/yr on $119,340 invested. Return on cash invested is 22.56% in year one, and rental yield stands at 9.41% on a $359,999 basis. Equity gained on principal adds $2,323/yr, and 5% annual appreciation accumulates to $99,461 by year five. Five-year ROI measures 118.28% and total cumulative return in cash reaches $141,153. For financing, Ziffy Mortgage’s DSCR program evaluates $2,824/mo property income against a $1,762/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
2,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77021, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,626 (100%) |
| Owner Occupied HU | 4,712 (34.6%) |
| Renter Occupied HU | 7,334 (53.8%) |
| Vacant Housing Units | 1,580 (11.6%) |
| Median Home Value | $230,164 |
| Average Home Value | $307,104 |
Residential
12,025
Single Family
7,670
Multi-Family
4,355
Businesses
875
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Listed for sale | $359,999 |
| 2025-01-31 | Listing removed | $359,999 |
| 2025-01-30 | Listed for sale | $359,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $181,586 | 160.61% |
| 2023-02-13 | $1269.33 | -3.48% | $69,678 | 16.67% |
| 2022-02-13 | $1315.07 | N/A | $59,724 | 63.64% |
Listed by: Melissa Lopez • Realty Of America, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #95630456
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.
