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 6810 Napier Ln, Houston, TX, 77069 priced at $459,900 pairs $3,365/mo rent with $20/mo cash flow after a $2,251/mo payment. Total monthly income equals $3,365/mo, and annual cash flow comes to $235/yr on $152,457 invested. Return on cash invested is 20.06% in year one, and rental yield stands at 8.78% on a $459,900 basis. Equity gained on principal adds $2,968/yr, and 5% annual appreciation accumulates to $127,062 by year five. Five-year ROI measures 105.1% and total cumulative return in cash reaches $160,230. For financing, Ziffy Mortgage’s DSCR program evaluates $3,365/mo property income against a $2,251/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1989
8,999 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood data shown for ZIP Code: 77069, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,774 (100%) |
| Owner Occupied HU | 5,137 (58.5%) |
| Renter Occupied HU | 3,036 (34.6%) |
| Vacant Housing Units | 601 ( 6.8%) |
| Median Home Value | $353,271 |
| Average Home Value | $373,289 |
Residential
9,319
Single Family
5,055
Multi-Family
4,264
Businesses
1,018
Date | Event | Price |
|---|---|---|
| 2024-09-26 | Price change | $459,900 |
| 2024-08-16 | Listed for sale | $470,000 |
| 2023-10-20 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $400,495 | -3.64% |
| 2023-12-27 | N/A | N/A | $415,624 | 0.60% |
| 2022-12-27 | $801.50 | N/A | $413,130 | 24.42% |
Listed by: Paula Wehring • Compass RE Texas, LLC - The Woodlands
Mls Name: HAR
Mls Provider:
Mls ID: #80479529
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.
