7400 Bellerive Dr APT 1504HoustonTX77036
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Houston at 7400 Bellerive Dr APT 1504, Houston, TX, 77036 generates $1,366/mo in rent and, after a $612/mo payment, leaves $76/mo in cash flow. Total monthly income is $1,366/mo, and annual cash flow is $913/yr on $41,438 invested. Return on cash invested sits at 22.11% in year one, and rental yield is 13.11% on a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 120.22% and total cumulative return in cash sums $49,817. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,366/mo property income rather than buyer’s personal income.
Condo
Built in 1983
7.03 Acres lot
$N/A/sqft
$378 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77036, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,980 (100%) |
| Owner Occupied HU | 5,246 (16.4%) |
| Renter Occupied HU | 24,101 (75.4%) |
| Vacant Housing Units | 2,633 ( 8.2%) |
| Median Home Value | $255,723 |
| Average Home Value | $275,133 |
Housing Distribution
Address Breakdown
Residential
29,653
Single Family
5,779
Multi-Family
23,874
Businesses
5,229
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Selamawit Michael • Imperial, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #8487422
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.