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 8207 Rustic Park Ct, Houston, TX, 77083 uses $88,842 cash to close to unlock $3,802/yr annual cash flow and $317/mo monthly cash flow. Total monthly income runs $2,256/mo, and a $1,312/mo payment keeps the spread at $317/mo. Purchase price stands at $268,000, and rental yield measures 10.1% with $2,256/mo rent. Return on cash invested shows 24.19% in year one, and 5% annual appreciation builds toward $74,043 over five years. Five-year ROI reaches 127.17% and total cumulative return in cash records $112,977. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,256/mo property income covering a $1,312/mo payment rather than investor’s personal income.
Single Family
Built in 1985
9,483 sqft lot
$N/A/sqft
$397 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 |
|---|---|---|
| 2025-06-23 | Price change | $268,000 |
| 2025-05-22 | Price change | $274,000 |
| 2025-04-29 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $3768.18 | 1.17% | $252,047 | 2.42% |
| 2023-06-24 | $3724.52 | 10.08% | $246,097 | 21.24% |
| 2022-06-24 | $3383.43 | 22.15% | $202,980 | 28.22% |
Listed by: Stacy Burgin • Terra Point Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #25448864
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.
