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 5310 Pine St, Bellaire, TX, 77401 generates $5,370/mo in rent, after a $7,826/mo payment. Total monthly income is $5,370/mo. Return on cash invested sits at 6.47% in year one, and rental yield is 4.03% on a $1,599,000 entry. Equity gained on principal adds $10,318/yr, while 5% annual appreciation builds toward $441,774 over five years. Five-year ROI reaches 31.92% and total cumulative return in cash sums $165,373. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,370/mo property income rather than buyer’s personal income.
Single Family
Built in 1948
0.41 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 |
|---|---|---|
| 2025-04-21 | Listed for sale | $1,599,000 |
| 2013-05-25 | Listing removed | $1,099,000 |
| 2013-04-20 | Price change | $1,099,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $16853.15 | -8.56% | $1,275,715 | 2.38% |
| 2023-04-21 | $18430.91 | -7.99% | $1,246,024 | 3.43% |
| 2022-04-21 | $20031.23 | N/A | $1,204,685 | 1.37% |
Listed by: Lisa Kornhauser • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #30151160
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.
