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% |
Total monthly income runs $785/mo, and a $504/mo payment. Purchase price stands at $103,000, and rental yield measures 9.15% with $785/mo rent. Return on cash invested shows 11.6% in year one, and 5% annual appreciation builds toward $28,457 over five years. Five-year ROI reaches 63.22% and total cumulative return in cash records $21,586. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $785/mo property income covering a $504/mo payment rather than investor’s personal income.
Condo
Built in 1965
9.44 Acres lot
$N/A/sqft
$289 monthly HOA
Neighborhood data shown for ZIP Code: 77035, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,070 (100%) |
| Owner Occupied HU | 5,341 (38.0%) |
| Renter Occupied HU | 7,467 (53.1%) |
| Vacant Housing Units | 1,262 ( 9.0%) |
| Median Home Value | $328,034 |
| Average Home Value | $345,633 |
Residential
15,713
Single Family
7,397
Multi-Family
8,316
Businesses
794
Date | Event | Price |
|---|---|---|
| 2025-01-11 | Listed for sale | $103,000 |
| 2023-03-27 | Listing removed | N/A |
| 2023-03-14 | Pending sale | $91,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1595.57 | 3.85% | $76,257 | N/A |
| 2023-02-13 | $1536.44 | 2.84% | $76,257 | 12.38% |
| 2022-02-13 | $1494.06 | N/A | $67,854 | 19.20% |
Listed by: Ardonia Tousant • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #70681439
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.
