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 4206 Belle Park Dr #4206, Houston, TX, 77072 generates $1,170/mo in rent, after a $734/mo payment. Total monthly income is $1,170/mo. Return on cash invested sits at 9.5% in year one, and rental yield is 9.36% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 52.93% and total cumulative return in cash sums $26,322. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,170/mo property income rather than buyer’s personal income.
Townhouse
Built in 1975
1,554 sqft lot
$N/A/sqft
$535 monthly 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 |
|---|---|---|
| 2024-11-26 | Price change | $150,000 |
| 2024-11-12 | Listed for rent | $1,600 |
| 2024-10-05 | Listed for sale | $155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1625.79 | 2.83% | $132,820 | -3.69% |
| 2023-02-12 | $1581.12 | 14.70% | $137,908 | 16.52% |
| 2022-02-12 | $1378.51 | N/A | $118,358 | 15.83% |
Listed by: Ethan Hong • B & W Realty Group LLC
Mls Name: HAR
Mls Provider:
Mls ID: #47461216
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.
