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 Bellaire at 4400 Edith St, Bellaire, TX, 77401 offers $7,733/mo rent that, after a $3,915/mo payment, leaves $2,045/mo cash flow. Total monthly income is $7,733/mo, and annual cash flow is $24,539/yr on $263,167 cash. Return on cash invested measures 29.38% in year one, and rental yield stands at 11.6% at a $799,900 entry. Equity gained on principal adds $5,162/yr while 5% annual appreciation compounds into $220,998 by year five. Five-year ROI records 154.84% and total cumulative return in cash reaches $407,484. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,733/mo property income versus a $3,915/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
5,127 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77401, Bellaire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,199 (100%) |
| Owner Occupied HU | 5,133 (82.8%) |
| Renter Occupied HU | 674 (10.9%) |
| Vacant Housing Units | 392 ( 6.3%) |
| Median Home Value | $939,765 |
| Average Home Value | $1,024,679 |
Residential
6,179
Single Family
5,986
Multi-Family
193
Businesses
889
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listed for sale | $799,900 |
| 2025-07-01 | Pending sale | $799,900 |
| 2025-02-15 | Listed for sale | $799,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $4581.50 | 6.71% | $698,552 | 3.32% |
| 2023-07-01 | $4293.59 | -29.32% | $676,086 | 13.12% |
| 2022-07-01 | $6075.00 | N/A | $597,690 | -1.80% |
Listed by: David Chen • Intercity Realty
Mls Name: HAR
Mls Provider:
Mls ID: #77815326
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.
