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 4350 Willow Beach Dr, Houston, TX, 77072 offers a 9.26% rental yield on a $263,000 purchase with $2,029/mo rent. Total monthly income registers $2,029/mo, and a $1,287/mo payment leaves $134/mo available for distribution. Annual cash flow reaches $1,608/yr on $87,185 to close, and return on cash invested stands at 21.75% in year one. Equity gained on principal adds $1,697/yr while 5% annual appreciation supports $72,662 over five years. Portfolio math shows five-year ROI at 114.13% and total cumulative return in cash at $99,503. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,029/mo property income against a $1,287/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1976
3,977 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 |
|---|---|---|
| 2025-02-05 | Listed for sale | $263,000 |
| 2022-11-08 | Listing removed | N/A |
| 2022-11-03 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2393.28 | 0.99% | $195,519 | -10.43% |
| 2023-02-12 | $2369.78 | 9322.58% | $218,280 | 14.90% |
| 2022-02-12 | $25.15 | N/A | $189,978 | 18.62% |
Listed by: Duc Luu • Keller Williams Signature
Mls Name: HAR
Mls Provider:
Mls ID: #12394754
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.
