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 8319 Ariel St, Houston, TX, 77074 generates $3,290/mo in rent and, after a $920/mo payment, leaves $1,657/mo in cash flow. Total monthly income is $3,290/mo, and annual cash flow is $19,885/yr on $62,322 invested. Return on cash invested sits at 51.82% in year one, and rental yield is 21% on a $188,000 entry. Equity gained on principal adds $1,213/yr, while 5% annual appreciation builds toward $51,941 over five years. Five-year ROI reaches 277.28% and total cumulative return in cash sums $172,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,290/mo property income rather than buyer’s personal income.
Townhouse
Built in 1977
1,334 sqft lot
$N/A/sqft
$255 monthly HOA
Neighborhood data shown for ZIP Code: 77074, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,800 (100%) |
| Owner Occupied HU | 4,392 (27.8%) |
| Renter Occupied HU | 9,971 (63.1%) |
| Vacant Housing Units | 1,437 ( 9.1%) |
| Median Home Value | $240,326 |
| Average Home Value | $263,668 |
Residential
14,136
Single Family
5,811
Multi-Family
8,325
Businesses
2,034
Date | Event | Price |
|---|---|---|
| 2024-07-28 | Listed for sale | $188,000 |
| 2019-05-22 | Listing removed | $1,425 |
| 2019-05-10 | Listed for rent | $1,425 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3615.29 | 4.52% | $179,436 | 14.22% |
| 2022-08-15 | $3458.99 | N/A | $157,092 | 7.75% |
| 2021-08-15 | N/A | N/A | $145,793 | 7.21% |
Listed by: Vishal Patel • CB&A, Realtors-Katy
Mls Name: HAR
Mls Provider:
Mls ID: #92149855
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.
