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 5110 Locust St, Bellaire, TX, 77401 priced at $999,000 pairs $7,064/mo rent with after a $4,890/mo payment. Total monthly income equals $7,064/mo. Return on cash invested is 19.91% in year one, and rental yield stands at 8.49% on a $999,000 basis. Equity gained on principal adds $6,446/yr, and 5% annual appreciation accumulates to $276,005 by year five. Five-year ROI measures 104.04% and total cumulative return in cash reaches $341,966. For financing, Ziffy Mortgage’s DSCR program evaluates $7,064/mo property income against a $4,890/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1990
6,499 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $999,000 |
| 2025-03-14 | Listing removed | $999,000 |
| 2025-02-26 | Listed for sale | $999,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $10323.95 | -52.47% | $696,007 | -12.62% |
| 2023-03-14 | $21720.00 | 92.75% | $796,548 | 15.71% |
| 2022-03-14 | $11268.46 | N/A | $688,382 | 1.86% |
Listed by: Lisa Kornhauser • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #22423541
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.
