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 4711 Autumn Dawn Way, Houston, TX, 77084 generates $2,734/mo in rent and, after a $1,466/mo payment, leaves $543/mo in cash flow. Total monthly income is $2,734/mo, and annual cash flow is $6,515/yr on $99,317 invested. Return on cash invested sits at 26.47% in year one, and rental yield is 10.95% on a $299,600 entry. Equity gained on principal adds $1,933/yr, while 5% annual appreciation builds toward $82,774 over five years. Five-year ROI reaches 139.49% and total cumulative return in cash sums $138,534. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,734/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
7,148 sqft lot
$N/A/sqft
$61 monthly 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 |
|---|---|---|
| 2025-09-19 | Listing removed | $299,990 |
| 2025-09-08 | Price change | $299,990 |
| 2025-08-31 | Price change | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | N/A | N/A | N/A | N/A |
| 2023-10-21 | $691.13 | -14.15% | $315,853 | 11.03% |
| 2022-10-21 | $805.00 | N/A | $284,468 | 25.91% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
