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 8225 Cambridge St, Houston, TX, 77054 earns $363/mo cash flow from $3,065/mo rent with a $1,860/mo payment. Total monthly income totals $3,065/mo, and annual cash flow totals $4,352/yr on $125,970 capital. ROI tracks 23.36% on current figures, and rental yield reads 9.68% at a $380,000 purchase. Equity gained on principal adds $2,452/yr, and 5% annual appreciation supports $104,987 over five years. Five-year ROI reaches 122.57% and total cumulative return in cash sums $154,405. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,065/mo property income instead of your personal income.
Single Family
Built in 2014
1,494 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Megan McFarland • NB Elite Realty
Mls Name: HAR
Mls ID: #79182933
