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 8002 Beechnut St, Houston, TX, 77036 offers $2,539/mo rent that, after a $1,640/mo payment, leaves $156/mo cash flow. Total monthly income is $2,539/mo, and annual cash flow is $1,877/yr on $111,053 cash. Return on cash invested measures 21.6% in year one, and rental yield stands at 9.09% at a $335,000 entry. Equity gained on principal adds $2,162/yr while 5% annual appreciation compounds into $92,554 by year five. Five-year ROI records 113.14% and total cumulative return in cash reaches $125,648. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,539/mo property income versus a $1,640/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 1978
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77036, Houston, TX area.
| 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 |
Residential
29,653
Single Family
5,779
Multi-Family
23,874
Businesses
5,229
Date | Event | Price |
|---|---|---|
| 2024-11-18 | Price change | $335,000 |
| 2024-11-12 | Listed for sale | $360,000 |
| 2024-10-18 | Listing removed | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-22 | N/A | N/A | $277,545 | 23.73% |
| 2023-11-22 | $4519.72 | -8.50% | $224,324 | N/A |
| 2022-11-22 | $4939.35 | N/A | $224,324 | 12.31% |
Listed by: Nneka Obialo • Coldwell Banker Realty - Bellaire-Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #6188001
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.
