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 3839 Heatherbloom Dr, Houston, TX, 77045 generates $3,008/mo in rent and, after a $972/mo payment, leaves $1,596/mo in cash flow. Total monthly income is $3,008/mo, and annual cash flow is $19,152/yr on $65,803 invested. Return on cash invested sits at 49.01% in year one, and rental yield is 18.18% on a $198,500 entry. Equity gained on principal adds $1,281/yr, while 5% annual appreciation builds toward $54,842 over five years. Five-year ROI reaches 260.11% and total cumulative return in cash sums $171,161. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,008/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
6,298 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77045, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,692 (100%) |
| Owner Occupied HU | 6,933 (59.3%) |
| Renter Occupied HU | 4,164 (35.6%) |
| Vacant Housing Units | 595 ( 5.1%) |
| Median Home Value | $169,660 |
| Average Home Value | $221,768 |
Residential
11,871
Single Family
9,529
Multi-Family
2,342
Businesses
965
Date | Event | Price |
|---|---|---|
| 2024-04-10 | Listed for sale | $198,500 |
| 2011-06-18 | Listing removed | $36,000 |
| 2011-05-11 | Price change | $36,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3290.58 | 12.28% | $163,320 | 22.70% |
| 2022-08-13 | $2930.81 | N/A | $133,104 | 19.19% |
| 2021-08-13 | N/A | N/A | $111,672 | 3.17% |
Listed by: Emmanuel Buabeng • Bian Realty
Mls Name: HAR
Mls Provider:
Mls ID: #15882759
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.
