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 7111 La Entrada Dr, Houston, TX, 77083 priced at $245,000 converts $3,252/mo rent into $1,489/mo cash flow after a $1,199/mo obligation. Total monthly income equals $3,252/mo, and annual cash flow totals $17,869/yr on $81,218 invested. Return on cash invested prints 41.91% in year one, and rental yield reads 15.93% against a $245,000 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation compiles into $67,689 by year five. Five-year ROI reaches 222.22% and total cumulative return in cash sums $180,480. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,252/mo property income covering a $1,199/mo payment, not borrower’s personal income.
Single Family
Built in 1978
7,518 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 77083, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,942 (100%) |
| Owner Occupied HU | 14,881 (64.9%) |
| Renter Occupied HU | 7,425 (32.4%) |
| Vacant Housing Units | 636 ( 2.8%) |
| Median Home Value | $257,596 |
| Average Home Value | $292,331 |
Residential
22,671
Single Family
18,760
Multi-Family
3,911
Businesses
1,018
Date | Event | Price |
|---|---|---|
| 2024-07-06 | Price change | $245,000 |
| 2024-05-21 | Price change | $253,800 |
| 2024-05-02 | Price change | $258,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3599.92 | -4.41% | $237,864 | 5.28% |
| 2022-08-14 | $3765.98 | 29.62% | $225,930 | 36.06% |
| 2021-08-14 | $2905.30 | 1.92% | $166,050 | 3.59% |
Listed by: Julio Munoz • NB Elite Realty
Mls Name: HAR
Mls Provider:
Mls ID: #28728095
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.
