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 4821 Maple St, Bellaire, TX, 77401 generates $5,772/mo in rent, after a $8,805/mo payment. Total monthly income is $5,772/mo. Return on cash invested sits at 5.92% in year one, and rental yield is 3.85% on a $1,799,000 entry. Equity gained on principal adds $11,609/yr, while 5% annual appreciation builds toward $497,031 over five years. Five-year ROI reaches 28.95% and total cumulative return in cash sums $168,729. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,772/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
0.92 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lisa Kornhauser • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls ID: #72530830
