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% |
Investment property for sale in Houston at 7202 Willow Bridge Cir, Houston, TX, 77095 offers a 10.41% rental yield on a $298,000 purchase with $2,584/mo rent. Total monthly income registers $2,584/mo, and a $1,459/mo payment leaves $464/mo available for distribution. Annual cash flow reaches $5,573/yr on $98,787 to close, and return on cash invested stands at 25.55% in year one. Equity gained on principal adds $1,923/yr while 5% annual appreciation supports $82,332 over five years. Portfolio math shows five-year ROI at 134.32% and total cumulative return in cash at $132,692. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,584/mo property income against a $1,459/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
9,801 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77095, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,210 (100%) |
| Owner Occupied HU | 17,523 (66.9%) |
| Renter Occupied HU | 7,586 (28.9%) |
| Vacant Housing Units | 1,101 ( 4.2%) |
| Median Home Value | $314,917 |
| Average Home Value | $335,145 |
Residential
25,693
Single Family
20,074
Multi-Family
5,619
Businesses
1,242
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sherry Kainer • CB&A, Realtors
Mls Name: HAR
Mls ID: #10396133
