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 4134 Baynard Dr, Houston, TX, 77072 priced at $264,900 converts $3,332/mo rent into $1,423/mo cash flow after a $1,297/mo obligation. Total monthly income equals $3,332/mo, and annual cash flow totals $17,074/yr on $87,814 invested. Return on cash invested prints 39.35% in year one, and rental yield reads 15.09% against a $264,900 entry. Equity gained on principal adds $1,709/yr, while 5% annual appreciation compiles into $73,187 by year five. Five-year ROI reaches 208.44% and total cumulative return in cash sums $183,044. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,332/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 1978
4,460 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 77072, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,888 (100%) |
| Owner Occupied HU | 7,922 (41.9%) |
| Renter Occupied HU | 9,506 (50.3%) |
| Vacant Housing Units | 1,460 ( 7.7%) |
| Median Home Value | $210,342 |
| Average Home Value | $263,543 |
Residential
18,891
Single Family
11,387
Multi-Family
7,504
Businesses
1,677
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Price change | $264,900 |
| 2024-07-24 | Price change | $269,500 |
| 2024-07-19 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $494.92 | -72.79% | $229,023 | 13.19% |
| 2022-08-16 | $1819.05 | N/A | $202,340 | 28.55% |
| 2021-08-16 | N/A | N/A | $157,401 | N/A |
Listed by: Thao Dinh • 5th Stream Realty
Mls Name: HAR
Mls Provider:
Mls ID: #14038501
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.
