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 23, Houston, TX, 77057 offers a 9.26% rental yield on a $189,800 purchase with $1,465/mo rent. Total monthly income registers $1,465/mo, and a $929/mo payment leaves $115/mo available for distribution. Annual cash flow reaches $1,383/yr on $62,919 to close, and return on cash invested stands at 22.11% in year one. Equity gained on principal adds $1,225/yr while 5% annual appreciation supports $52,438 over five years. Portfolio math shows five-year ROI at 115.88% and total cumulative return in cash at $72,910. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,465/mo property income against a $929/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1977
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
