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 5807 Beverlyhill St APT 10, Houston, TX, 77057 listed at $197,500 pairs $1,582/mo rent with a $967/mo payment. Total monthly income runs $1,582/mo. Return on cash invested measures 14.91% in year one, and rental yield registers 9.61% at a $197,500 basis. Equity gained on principal adds $1,274/yr, and annual property appreciation at 5% supports $54,566 by year five. Five-year ROI tracks 80.28% and total cumulative return in cash totals $52,563. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,582/mo property income relative to a $967/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1977
1,032 sqft lot
$N/A/sqft
$450 monthly HOA
Neighborhood data shown for ZIP Code: 77057, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,665 (100%) |
| Owner Occupied HU | 7,302 (29.6%) |
| Renter Occupied HU | 14,773 (59.9%) |
| Vacant Housing Units | 2,590 (10.5%) |
| Median Home Value | $433,587 |
| Average Home Value | $626,740 |
Residential
24,132
Single Family
5,548
Multi-Family
18,584
Businesses
2,720
Date | Event | Price |
|---|---|---|
| 2025-08-24 | Listed for sale | $197,500 |
| 2015-11-24 | Listing removed | $131,000 |
| 2015-11-23 | Pending sale | $131,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $2097.48 | -40.81% | $176,875 | 0.57% |
| 2023-08-25 | $3543.42 | -0.48% | $175,869 | 8.76% |
| 2022-08-25 | $3560.43 | N/A | $161,699 | 10.11% |
Listed by: Claudette Callebs • Wanda Taylor Properties
Mls Name: HAR
Mls Provider:
Mls ID: #28171491
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.
