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 8202 Rustic Falls Ct, Houston, TX, 77083 uses $75,880 cash to close to unlock $5,516/yr annual cash flow and $460/mo monthly cash flow. Total monthly income runs $2,120/mo, and a $1,120/mo payment keeps the spread at $460/mo. Purchase price stands at $228,900, and rental yield measures 11.11% with $2,120/mo rent. Return on cash invested shows 27.18% in year one, and 5% annual appreciation builds toward $63,241 over five years. Five-year ROI reaches 143.23% and total cumulative return in cash records $108,681. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,120/mo property income covering a $1,120/mo payment rather than investor’s personal income.
Single Family
Built in 1995
8,306 sqft lot
$N/A/sqft
$395 annually HOA
Neighborhood data shown for ZIP Code: 77083, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,942 (100%) |
| Owner Occupied HU | 14,881 (64.9%) |
| Renter Occupied HU | 7,425 (32.4%) |
| Vacant Housing Units | 636 ( 2.8%) |
| Median Home Value | $257,596 |
| Average Home Value | $292,331 |
Residential
22,671
Single Family
18,760
Multi-Family
3,911
Businesses
1,018
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Listed for sale | $228,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $3436.97 | 3.22% | $229,892 | 4.49% |
| 2023-06-20 | $3329.67 | 2.58% | $220,007 | 12.98% |
| 2022-06-20 | $3245.92 | 20.59% | $194,730 | 26.58% |
Listed by: Elisabeth McNinch • Village Property Advisors
Mls Name: HAR
Mls Provider:
Mls ID: #870416
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.
