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 503 Bizerte St, Houston, TX, 77022 priced at $175,000 converts $1,330/mo rent into $85/mo cash flow after a $857/mo obligation. Total monthly income equals $1,330/mo, and annual cash flow totals $1,021/yr on $58,013 invested. Return on cash invested prints 21.67% in year one, and rental yield reads 9.12% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 113.59% and total cumulative return in cash sums $65,899. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,330/mo property income covering a $857/mo payment, not borrower’s personal income.
Single Family
Built in 1956
7,980 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77022, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,188 (100%) |
| Owner Occupied HU | 4,348 (38.9%) |
| Renter Occupied HU | 5,798 (51.8%) |
| Vacant Housing Units | 1,042 ( 9.3%) |
| Median Home Value | $234,249 |
| Average Home Value | $306,751 |
Residential
10,861
Single Family
8,003
Multi-Family
2,858
Businesses
1,424
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $12.73 | N/A | $206,266 | 13.79% |
| 2023-02-13 | N/A | N/A | $181,271 | 6.64% |
| 2022-02-13 | $183.40 | N/A | $169,983 | 8.42% |
Listed by: La Shaun Fontenot • RA Brokers
Mls Name: HAR
Mls Provider:
Mls ID: #41208422
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.
