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 4531 Mimosa Dr, Bellaire, TX, 77401 generates $5,369/mo in rent, after a $6,118/mo payment. Total monthly income is $5,369/mo. Return on cash invested sits at 9.94% in year one, and rental yield is 5.15% on a $1,250,000 entry. Equity gained on principal adds $8,066/yr, while 5% annual appreciation builds toward $345,352 over five years. Five-year ROI reaches 50.53% and total cumulative return in cash sums $204,661. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,369/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
7,474 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 |
|---|---|---|
| 2025-05-28 | Listed for sale | $1,250,000 |
| 2010-09-28 | Sold | N/A |
| 2010-09-03 | Pending sale | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $15759.08 | 8.72% | $1,057,448 | -4.48% |
| 2023-05-28 | $14494.52 | -2.65% | $1,107,000 | 22.77% |
| 2022-05-28 | $14889.06 | N/A | $901,706 | 8.43% |
What's Special
Radiant Attic Barrier
Listed by: Bee Vines • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #97841916
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.
