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 7135 La Entrada Dr, Houston, TX, 77083 generates $2,138/mo in rent and, after a $1,395/mo payment, leaves $78/mo in cash flow. Total monthly income is $2,138/mo, and annual cash flow is $935/yr on $94,478 invested. Return on cash invested sits at 20.9% in year one, and rental yield is 9% on a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 109.49% and total cumulative return in cash sums $103,446. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,138/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
0.26 Acres lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-07-22 | Listed for sale | $285,000 |
| 2017-05-08 | Listing removed | $159,000 |
| 2017-03-30 | Pending sale | $159,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-22 | $2033.61 | 13.82% | $216,772 | 10.00% |
| 2023-07-22 | $1786.64 | -51.20% | $197,065 | -10.29% |
| 2022-07-22 | $3661.47 | 28.50% | $219,660 | 34.88% |
Listed by: Dylon Martinez • Nextgen Real Estate Properties
Mls Name: HAR
Mls Provider:
Mls ID: #66108653
Disclaimer: Copyright 2025, 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.
