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 Green Crest Dr, Houston, TX, 77082 generates $2,043/mo in rent and, after a $905/mo payment, leaves $693/mo in cash flow. Total monthly income is $2,043/mo, and annual cash flow is $8,322/yr on $61,294 invested. Return on cash invested sits at 33.49% in year one, and rental yield is 13.26% on a $184,900 entry. Equity gained on principal adds $1,193/yr, while 5% annual appreciation builds toward $51,084 over five years. Five-year ROI reaches 177.15% and total cumulative return in cash sums $108,583. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,043/mo property income rather than buyer’s personal income.
Single Family
Built in 1981
6,899 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $184,900 |
| 2015-01-01 | Listing removed | $137,900 |
| 2014-11-16 | Listed for sale | $137,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $1556.29 | N/A | $265,376 | 1.65% |
| 2023-06-24 | N/A | N/A | $261,072 | 17.02% |
| 2022-06-24 | $1162.34 | N/A | $223,091 | 21.29% |
Listed by: Jessica Escamilla • Coldwell Banker Realty - Bellaire-Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #45992105
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.
