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 5420 Maple St, Bellaire, TX, 77401 generates $9,241/mo in rent, after a $9,071/mo payment. Total monthly income is $9,241/mo. Return on cash invested sits at 12.5% in year one, and rental yield is 5.98% on a $1,853,300 entry. Equity gained on principal adds $11,959/yr, while 5% annual appreciation builds toward $512,033 over five years. Five-year ROI reaches 64.24% and total cumulative return in cash sums $385,769. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $9,241/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
0.43 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 |
|---|---|---|
| 2025-07-25 | Pending sale | $1,985,000 |
| 2025-07-07 | Price change | $1,985,000 |
| 2025-07-01 | Price change | $2,095,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $26620.80 | 14.22% | $1,709,454 | 9.52% |
| 2023-10-13 | $23306.79 | -8.67% | $1,560,828 | -3.99% |
| 2022-10-13 | $25519.28 | N/A | $1,625,772 | 1.96% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
