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% |
Investment property for sale in Houston at 8100 Cambridge St APT 114, Houston, TX, 77054 offers a 11.85% rental yield on a $220,000 purchase with $2,173/mo rent. Total monthly income registers $2,173/mo, and a $1,077/mo payment leaves $106/mo available for distribution. Annual cash flow reaches $1,275/yr on $72,930 to close, and return on cash invested stands at 21.66% in year one. Equity gained on principal adds $1,420/yr while 5% annual appreciation supports $60,782 over five years. Portfolio math shows five-year ROI at 116.48% and total cumulative return in cash at $84,947. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,173/mo property income against a $1,077/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1981
3.72 Acres lot
$N/A/sqft
$450 monthly HOA
Neighborhood data shown for ZIP Code: 77054, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,481 (100%) |
| Owner Occupied HU | 2,282 (13.8%) |
| Renter Occupied HU | 12,097 (73.4%) |
| Vacant Housing Units | 2,102 (12.8%) |
| Median Home Value | $269,018 |
| Average Home Value | $335,532 |
Residential
16,326
Single Family
683
Multi-Family
15,643
Businesses
1,214
Date | Event | Price |
|---|---|---|
| 2025-07-07 | Listed for sale | $220,000 |
| 2025-07-03 | Listing removed | $189,999 |
| 2025-04-29 | Price change | $189,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-07 | $4276.52 | 96.52% | $204,387 | 8.40% |
| 2023-07-07 | $2176.10 | -19.64% | $188,553 | 6.64% |
| 2022-07-07 | $2708.05 | N/A | $176,807 | 8.89% |
Listed by: Deshonna Igwenagha • Premier Agent Network Tx, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #27256737
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.
