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 5259 Willowbend Blvd, Houston, TX, 77096 offers $4,686/mo rent that, after a $1,957/mo payment, leaves $1,739/mo cash flow. Total monthly income is $4,686/mo, and annual cash flow is $20,874/yr on $132,567 cash. Return on cash invested measures 35.65% in year one, and rental yield stands at 14.06% at a $399,900 entry. Equity gained on principal adds $2,580/yr while 5% annual appreciation compounds into $110,485 by year five. Five-year ROI records 188.83% and total cumulative return in cash reaches $250,328. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,686/mo property income versus a $1,957/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
9,099 sqft lot
$N/A/sqft
$385 annually HOA
Neighborhood data shown for ZIP Code: 77096, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,929 (100%) |
| Owner Occupied HU | 6,665 (41.8%) |
| Renter Occupied HU | 7,735 (48.6%) |
| Vacant Housing Units | 1,529 ( 9.6%) |
| Median Home Value | $426,564 |
| Average Home Value | $488,229 |
Residential
15,435
Single Family
7,815
Multi-Family
7,620
Businesses
762
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Price change | $399,900 |
| 2024-06-13 | Price change | $400,000 |
| 2024-06-09 | Listed for sale | $405,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $7491.35 | 15.61% | $371,814 | 26.35% |
| 2022-08-15 | $6479.61 | N/A | $294,275 | 5.37% |
| 2021-08-15 | N/A | N/A | $279,280 | 2.48% |
Listed by: Erica Stietenroth • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #74371805
Disclaimer: Copyright 2024, 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.
