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 5524 Beverlyhill St APT 4, Houston, TX, 77056 generates $1,643/mo in rent, after a $1,150/mo payment. Total monthly income is $1,643/mo. Return on cash invested sits at 13.31% in year one, and rental yield is 8.39% on a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 70.93% and total cumulative return in cash sums $55,252. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,643/mo property income rather than buyer’s personal income.
Condo
Built in 1973
1.35 Acres lot
$N/A/sqft
$400 monthly HOA
Neighborhood data shown for ZIP Code: 77056, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,264 (100%) |
| Owner Occupied HU | 4,757 (29.2%) |
| Renter Occupied HU | 9,065 (55.7%) |
| Vacant Housing Units | 2,442 (15.0%) |
| Median Home Value | $765,546 |
| Average Home Value | $1,010,304 |
Residential
15,717
Single Family
3,539
Multi-Family
12,178
Businesses
2,208
Date | Event | Price |
|---|---|---|
| 2025-05-19 | Listed for sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-19 | $3907.74 | 12.97% | $186,762 | 8.78% |
| 2023-05-19 | $3459.13 | -8.50% | $171,685 | N/A |
| 2022-05-19 | $3780.32 | N/A | $171,685 | 21.80% |
Listed by: Alexandra Steach • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #75528244
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.
