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 8563 Wilcrest Dr, Houston, TX, 77099 priced at $135,000 converts $1,063/mo rent into $103/mo cash flow after a $661/mo obligation. Total monthly income equals $1,063/mo, and annual cash flow totals $1,233/yr on $44,753 invested. Return on cash invested prints 22.66% in year one, and rental yield reads 9.45% against a $135,000 entry. Equity gained on principal adds $871/yr, while 5% annual appreciation compiles into $37,298 by year five. Five-year ROI reaches 118.87% and total cumulative return in cash sums $53,197. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,063/mo property income covering a $661/mo payment, not borrower’s personal income.
Townhouse
Built in 1973
1,877 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: May Pham • eXp Realty LLC
Mls Name: HAR
Mls ID: #12233699
