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 4712 Laurel St, Bellaire, TX, 77401 offers $11,974/mo rent that, after a $6,240/mo payment, leaves $2,908/mo cash flow. Total monthly income is $11,974/mo, and annual cash flow is $34,893/yr on $413,100 cash. Return on cash invested measures 28.82% in year one, and rental yield stands at 11.27% at a $1,275,000 entry. Equity gained on principal adds $8,227/yr while 5% annual appreciation compounds into $352,259 by year five. Five-year ROI records 151.74% and total cumulative return in cash reaches $626,858. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $11,974/mo property income versus a $6,240/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
8,189 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 |
|---|---|---|
| 2024-06-21 | Price change | $1,275,000 |
| 2024-05-16 | Listed for sale | $1,325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $14326.43 | -7.36% | $1,161,884 | 8.99% |
| 2022-08-16 | $15464.64 | N/A | $1,066,000 | -8.22% |
| 2021-08-16 | N/A | N/A | $1,161,427 | 6.39% |
Listed by: David Atkins • Martha Turner Sotheby's International Realty
Mls Name: HAR
Mls Provider:
Mls ID: #51106949
Disclaimer: Copyright 2024, 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.
