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 5531 Yarwell Dr, Houston, TX, 77096 generates $2,770/mo in rent, after a $2,344/mo payment. Total monthly income is $2,770/mo. Return on cash invested sits at 14.86% in year one, and rental yield is 6.94% on a $479,000 entry. Equity gained on principal adds $3,091/yr, while 5% annual appreciation builds toward $132,339 over five years. Five-year ROI reaches 77.09% and total cumulative return in cash sums $122,415. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,770/mo property income rather than buyer’s personal income.
Single Family
Built in 1964
8,999 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 |
|---|---|---|
| 2025-07-01 | Price change | $479,000 |
| 2025-04-28 | Price change | $510,000 |
| 2025-03-21 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $5246.78 | 16.99% | $387,822 | -4.58% |
| 2023-07-02 | $4484.79 | -8.64% | $406,416 | 3.01% |
| 2022-07-02 | $4908.72 | N/A | $394,527 | 43.99% |
Listed by: Leslie Lerner • Leslie Lerner Properties
Mls Name: HAR
Mls Provider:
Mls ID: #10061043
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.
