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 7816 W Bellfort St #7816, Houston, TX, 77071 generates $1,142/mo in rent and, after a $710/mo payment, leaves $76/mo in cash flow. Total monthly income is $1,142/mo, and annual cash flow is $917/yr on $48,068 invested. Return on cash invested sits at 21.82% in year one, and rental yield is 9.45% on a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation builds toward $40,061 over five years. Five-year ROI reaches 114.63% and total cumulative return in cash sums $55,100. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,142/mo property income rather than buyer’s personal income.
Townhouse
Built in 1979
3.96 Acres lot
$N/A/sqft
$410 annually HOA
Neighborhood data shown for ZIP Code: 77071, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 5,330 (52.6%) |
| Renter Occupied HU | 4,280 (42.2%) |
| Vacant Housing Units | 522 ( 5.2%) |
| Median Home Value | $273,063 |
| Average Home Value | $307,273 |
Residential
10,557
Single Family
6,009
Multi-Family
4,548
Businesses
453
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Listed for rent | $1,500 |
| 2025-01-03 | Price change | $145,000 |
| 2024-11-26 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $1462.51 | 36.71% | $69,898 | 31.64% |
| 2023-02-11 | $1069.79 | 83.08% | $53,096 | 100.08% |
| 2022-02-11 | $584.32 | N/A | $26,537 | N/A |
Listed by: Olaiwola Taiwo • Prime Focus Realty
Mls Name: HAR
Mls Provider:
Mls ID: #23077633
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.
