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 4725 Beggs St, Houston, TX, 77009 generates $1,950/mo in rent and, after a $1,175/mo payment, leaves $243/mo in cash flow. Total monthly income is $1,950/mo, and annual cash flow is $2,916/yr on $79,558 invested. Return on cash invested sits at 23.57% in year one, and rental yield is 9.75% on a $239,995 entry. Equity gained on principal adds $1,549/yr, while 5% annual appreciation builds toward $66,306 over five years. Five-year ROI reaches 123.77% and total cumulative return in cash sums $98,473. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,950/mo property income rather than buyer’s personal income.
Single Family
Built in 1940
5,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77009, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,523 (100%) |
| Owner Occupied HU | 8,741 (47.2%) |
| Renter Occupied HU | 7,637 (41.2%) |
| Vacant Housing Units | 2,145 (11.6%) |
| Median Home Value | $456,534 |
| Average Home Value | $535,539 |
Residential
17,392
Single Family
13,992
Multi-Family
3,400
Businesses
1,035
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Frank Marquez • Equity Real Estate
Mls Name: HAR
Mls ID: #53680242
