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 4030 Grapevine St, Houston, TX, 77045 priced at $185,000 converts $2,024/mo rent into $686/mo cash flow after a $905/mo obligation. Total monthly income equals $2,024/mo, and annual cash flow totals $8,233/yr on $61,328 invested. Return on cash invested prints 33.33% in year one, and rental yield reads 13.13% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 176.28% and total cumulative return in cash sums $108,111. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,024/mo property income covering a $905/mo payment, not borrower’s personal income.
Single Family
Built in 1969
7,370 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 |
|---|---|---|
| 2024-11-18 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $173,075 | -2.75% |
| 2023-12-27 | $3344.59 | 1.62% | $177,965 | 19.06% |
| 2022-12-27 | $3291.15 | N/A | $149,470 | 34.95% |
Listed by: Ebony Royal • Braden Real Estate Group
Mls Name: HAR
Mls Provider:
Mls ID: #2465123
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.
