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 8507 Wilcrest Dr, Houston, TX, 77099 at $120,000 posts ROI 72.4% with $1,740/mo cash flow from $2,800/mo rent. Total monthly income equals $2,800/mo, and annual cash flow records $20,880/yr on $39,780 to close. Return on cash invested measures 72.4% and rental yield reads 28% at the current $120,000. Equity gained on principal adds $774/yr, and 5% annual appreciation supports $33,154 by year five. Five-year ROI prints 387.74% and total cumulative return in cash totals $154,243.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,800/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Townhouse
Built in 1973
1,752 sqft lot
$N/A/sqft
$207 monthly HOA
Neighborhood data shown for ZIP Code: 77099, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,112 (100%) |
| Owner Occupied HU | 6,620 (38.7%) |
| Renter Occupied HU | 9,454 (55.2%) |
| Vacant Housing Units | 1,038 ( 6.1%) |
| Median Home Value | $195,067 |
| Average Home Value | $263,096 |
Residential
17,536
Single Family
7,807
Multi-Family
9,729
Businesses
1,447
Date | Event | Price |
|---|---|---|
| 2024-08-22 | Listed for sale | $120,000 |
| 2022-12-24 | Listing removed | N/A |
| 2022-12-13 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $1512.94 | 19.17% | $131,961 | 21.07% |
| 2022-08-31 | $1269.52 | N/A | $109,000 | 13.74% |
| 2021-08-31 | N/A | N/A | $95,833 | 4.92% |
Listed by: Edward Gomez • CJM Realty Advisors
Mls Name: HAR
Mls Provider:
Mls ID: #16587633
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.
