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 3911 Rushcroft Dr, Houston, TX, 77082 generates $2,544/mo in rent and, after a $1,297/mo payment, leaves $625/mo in cash flow. Total monthly income is $2,544/mo, and annual cash flow is $7,502/yr on $87,814 invested. Return on cash invested sits at 28.45% in year one, and rental yield is 11.52% on a $264,900 entry. Equity gained on principal adds $1,709/yr, while 5% annual appreciation builds toward $73,187 over five years. Five-year ROI reaches 150.08% and total cumulative return in cash sums $131,792. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,544/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
7,200 sqft lot
$N/A/sqft
$416 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 |
|---|---|---|
| 2025-08-05 | Price change | $264,900 |
| 2025-07-01 | Price change | $275,000 |
| 2025-06-19 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-06 | $1519.62 | N/A | $252,305 | N/A |
| 2023-08-06 | N/A | N/A | $252,305 | 15.34% |
| 2022-08-06 | $1134.96 | N/A | $218,757 | 21.80% |
Listed by: Cole Lumley • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #81383726
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.
