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 5886 Valley Forge Dr #153, Houston, TX, 77057 generates $3,997/mo in rent and, after a $2,021/mo payment, leaves $1,061/mo in cash flow. Total monthly income is $3,997/mo, and annual cash flow is $12,729/yr on $136,876 invested. Return on cash invested sits at 29.21% in year one, and rental yield is 11.62% on a $412,900 entry. Equity gained on principal adds $2,664/yr, while 5% annual appreciation builds toward $114,077 over five years. Five-year ROI reaches 153.93% and total cumulative return in cash sums $210,694. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,997/mo property income rather than buyer’s personal income.
Townhouse
Built in 1973
12.13 Acres 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 |
|---|---|---|
| 2025-07-07 | Listing removed | $425,000 |
| 2025-06-16 | Pending sale | $425,000 |
| 2025-06-12 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $5720.14 | 23.44% | $323,382 | 6.85% |
| 2023-10-23 | $4634.07 | -8.50% | $302,644 | 31.58% |
| 2022-10-23 | $5064.35 | N/A | $230,000 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
