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% |
Investment property for sale in Houston at 4035 Green Crest Dr, Houston, TX, 77082 listed at $255,000 pairs $2,135/mo rent with a $1,248/mo payment to leave $287/mo cash flow. Total monthly income runs $2,135/mo, and annual cash flow reaches $3,445/yr on $84,533 cash to close. Return on cash invested measures 23.98% in year one, and rental yield registers 10.05% at a $255,000 basis. Equity gained on principal adds $1,645/yr, and annual property appreciation at 5% supports $70,452 by year five. Five-year ROI tracks 126.14% and total cumulative return in cash totals $106,628. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,135/mo property income relative to a $1,248/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1982
6,900 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 |
|---|---|---|
| 2025-06-02 | Listed for sale | $255,000 |
| 2025-05-28 | Listing removed | $259,000 |
| 2025-05-23 | Listing removed | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $1596.34 | 7.87% | $224,033 | 3.20% |
| 2023-06-02 | $1479.81 | 9.77% | $217,079 | 14.62% |
| 2022-06-02 | $1348.07 | N/A | $189,392 | 23.43% |
Listed by: Ann Tran • Ann D. Tran, Broker
Mls Name: HAR
Mls Provider:
Mls ID: #56088868
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.
