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 7771 Cook Rd, Houston, TX, 77072 generates $2,564/mo in rent and, after a $670/mo payment, leaves $1,291/mo in cash flow. Total monthly income is $2,564/mo, and annual cash flow is $15,486/yr on $45,382 invested. Return on cash invested sits at 54.03% in year one, and rental yield is 22.47% on a $136,900 entry. Equity gained on principal adds $883/yr, while 5% annual appreciation builds toward $37,823 over five years. Five-year ROI reaches 289.98% and total cumulative return in cash sums $131,601. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,564/mo property income rather than buyer’s personal income.
Townhouse
Built in 1976
512 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood data shown for ZIP Code: 77072, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,888 (100%) |
| Owner Occupied HU | 7,922 (41.9%) |
| Renter Occupied HU | 9,506 (50.3%) |
| Vacant Housing Units | 1,460 ( 7.7%) |
| Median Home Value | $210,342 |
| Average Home Value | $263,543 |
Residential
18,891
Single Family
11,387
Multi-Family
7,504
Businesses
1,677
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Listed for rent | $1,150 |
| 2024-05-01 | Listing removed | N/A |
| 2024-03-14 | Listed for sale | $137,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1433.18 | -1.56% | $125,004 | N/A |
| 2022-08-16 | $1455.92 | N/A | $125,004 | 47.84% |
| 2021-08-16 | N/A | N/A | $84,552 | 1.72% |
Listed by: Hung Nguyen • The Nguyens & Associates
Mls Name: HAR
Mls Provider:
Mls ID: #11222261
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.
