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% |
Investment property for sale in Houston at 5523 Felice Dr, Houston, TX, 77081 listed at $579,990 pairs $7,050/mo rent with a $2,839/mo payment to leave $2,558/mo cash flow. Total monthly income runs $7,050/mo, and annual cash flow reaches $30,697/yr on $190,817 cash to close. Return on cash invested measures 36.15% in year one, and rental yield registers 14.59% at a $579,990 basis. Equity gained on principal adds $3,743/yr, and annual property appreciation at 5% supports $160,241 by year five. Five-year ROI tracks 191.96% and total cumulative return in cash totals $366,293. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,050/mo property income relative to a $2,839/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
2,800 sqft lot
$N/A/sqft
$2,400 annually HOA
Neighborhood data shown for ZIP Code: 77081, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,945 (100%) |
| Owner Occupied HU | 1,190 ( 5.7%) |
| Renter Occupied HU | 17,384 (83.0%) |
| Vacant Housing Units | 2,371 (11.3%) |
| Median Home Value | $454,483 |
| Average Home Value | $509,786 |
Residential
19,610
Single Family
2,365
Multi-Family
17,245
Businesses
2,274
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $579,990 |
| 2024-06-03 | Price change | $559,990 |
| 2024-05-06 | Price change | $579,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $11637.11 | 23.57% | $577,578 | 3.76% |
| 2022-08-16 | $9417.50 | N/A | $556,669 | 8.26% |
| 2021-08-16 | N/A | N/A | $514,187 | N/A |
Listed by: Shawn Baksh • Trotwood Realty
Mls Name: HAR
Mls Provider:
Mls ID: #70004338
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.
