Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Bellaire at 807 Atwell St, Bellaire, TX, 77401 earns $6,546/mo cash flow from $17,568/mo rent with a $7,586/mo payment. Total monthly income totals $17,568/mo, and annual cash flow totals $78,554/yr on $502,200 capital. ROI tracks 36.01% on current figures, and rental yield reads 13.6% at a $1,550,000 purchase. Equity gained on principal adds $10,002/yr, and 5% annual appreciation supports $428,236 over five years. Five-year ROI reaches 190.34% and total cumulative return in cash sums $955,873. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $17,568/mo property income instead of your personal income.
Single Family
Built in 2024
10,800 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77401, Bellaire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,199 (100%) |
| Owner Occupied HU | 5,133 (82.8%) |
| Renter Occupied HU | 674 (10.9%) |
| Vacant Housing Units | 392 ( 6.3%) |
| Median Home Value | $939,765 |
| Average Home Value | $1,024,679 |
Residential
6,179
Single Family
5,986
Multi-Family
193
Businesses
889
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $1,550,000 |
| 2024-07-12 | Price change | $1,599,000 |
| 2024-05-30 | Listed for sale | $1,649,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $11476.02 | 29.81% | $593,806 | 5.40% |
| 2022-08-16 | $8840.44 | N/A | $563,360 | 13.64% |
| 2021-08-16 | N/A | N/A | $495,749 | -2.28% |
No similar rental properties found nearby.
Listed by: Ben Caballero • HomesUSA.com
Mls Name: HAR
Mls Provider:
Mls ID: #77110489
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.
