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 6410 Del Monte Dr APT 114, Houston, TX, 77057 generates $1,950/mo in rent and, after a $656/mo payment, leaves $625/mo in cash flow. Total monthly income is $1,950/mo, and annual cash flow is $7,500/yr on $44,421 invested. Return on cash invested sits at 36.79% in year one, and rental yield is 17.46% on a $134,000 entry. Equity gained on principal adds $865/yr, while 5% annual appreciation builds toward $37,022 over five years. Five-year ROI reaches 198.23% and total cumulative return in cash sums $88,055. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,950/mo property income rather than buyer’s personal income.
Condo
Built in 1970
3.71 Acres lot
$N/A/sqft
$372 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 |
|---|---|---|
| 2024-08-04 | Listed for sale | $134,000 |
| 2020-03-17 | Sold | N/A |
| 2020-03-05 | Pending sale | $80,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | N/A | N/A | $89,530 | N/A |
| 2022-08-15 | $172.42 | N/A | $89,530 | 6.06% |
| 2021-08-15 | N/A | N/A | $84,413 | -0.80% |
Listed by: Juan Mackrizz • TEXAS FIRST PROPERTY LLC
Mls Name: HAR
Mls Provider:
Mls ID: #64797581
Disclaimer: Copyright 2024, 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.
