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 4426 Ebbtide Dr, Houston, TX, 77045 priced at $200,000 pairs $1,924/mo rent with $502/mo cash flow after a $979/mo payment. Total monthly income equals $1,924/mo, and annual cash flow comes to $6,020/yr on $66,300 invested. Return on cash invested is 28.99% in year one, and rental yield stands at 11.54% on a $200,000 basis. Equity gained on principal adds $1,291/yr, and 5% annual appreciation accumulates to $55,256 by year five. Five-year ROI measures 152.75% and total cumulative return in cash reaches $101,276. For financing, Ziffy Mortgage’s DSCR program evaluates $1,924/mo property income against a $979/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1962
7,649 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77045, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,692 (100%) |
| Owner Occupied HU | 6,933 (59.3%) |
| Renter Occupied HU | 4,164 (35.6%) |
| Vacant Housing Units | 595 ( 5.1%) |
| Median Home Value | $169,660 |
| Average Home Value | $221,768 |
Residential
11,871
Single Family
9,529
Multi-Family
2,342
Businesses
965
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $200,000 |
| 2021-11-07 | Listing removed | N/A |
| 2021-10-29 | Listed for rent | $1,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $2362.44 | 8.44% | $192,675 | 1.87% |
| 2023-04-28 | $2178.65 | -42.33% | $189,134 | 10.25% |
| 2022-04-28 | $3777.46 | N/A | $171,555 | 29.97% |
Listed by: Huy Nguyen • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #41415841
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.
