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 4635 Cairnsean St, Houston, TX, 77084 generates $1,981/mo in rent and, after a $1,101/mo payment, leaves $350/mo in cash flow. Total monthly income is $1,981/mo, and annual cash flow is $4,200/yr on $74,588 invested. Return on cash invested sits at 25.54% in year one, and rental yield is 10.57% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 134.4% and total cumulative return in cash sums $100,245. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,981/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
5,797 sqft lot
$N/A/sqft
$375 annually HOA
Neighborhood data shown for ZIP Code: 77084, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 44,024 (100%) |
| Owner Occupied HU | 22,771 (51.7%) |
| Renter Occupied HU | 18,145 (41.2%) |
| Vacant Housing Units | 3,108 ( 7.1%) |
| Median Home Value | $272,729 |
| Average Home Value | $304,445 |
Residential
40,315
Single Family
27,843
Multi-Family
12,472
Businesses
2,662
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $225,000 |
| 2024-11-22 | Price change | $228,000 |
| 2024-10-01 | Listed for sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1514.19 | 3.13% | $200,213 | -4.36% |
| 2023-02-12 | $1468.26 | 10.97% | $209,338 | 9.68% |
| 2022-02-12 | $1323.13 | N/A | $190,854 | 26.50% |
Listed by: Omer Klug • Champions NextGen Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #28897698
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.
