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 8130 Bairnsdale Ln, Houston, TX, 77070 priced at $365,000 pairs $5,542/mo rent with $2,882/mo cash flow after a $1,786/mo payment. Total monthly income equals $5,542/mo, and annual cash flow comes to $34,581/yr on $120,998 invested. Return on cash invested is 48.49% in year one, and rental yield stands at 18.22% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 257.56% and total cumulative return in cash reaches $311,635. For financing, Ziffy Mortgage’s DSCR program evaluates $5,542/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1973
10,489 sqft lot
$N/A/sqft
$782 annually HOA
Neighborhood data shown for ZIP Code: 77070, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,485 (100%) |
| Owner Occupied HU | 10,944 (44.7%) |
| Renter Occupied HU | 11,655 (47.6%) |
| Vacant Housing Units | 1,886 ( 7.7%) |
| Median Home Value | $303,431 |
| Average Home Value | $367,052 |
Residential
23,896
Single Family
12,639
Multi-Family
11,257
Businesses
2,542
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Listed for sale | $365,000 |
| 2020-02-26 | Listing removed | $269,000 |
| 2020-01-11 | Pending sale | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $2077.19 | 8.92% | $341,595 | 5.40% |
| 2022-08-31 | $1907.07 | N/A | $324,109 | 22.55% |
| 2021-08-31 | N/A | N/A | $264,477 | 9.20% |
Listed by: Jason Moore • RE/MAX Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #71441625
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.
