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 8621 Rustling Lvs Dr, Houston, TX, 77083 offers a 11.03% rental yield on a $215,000 purchase with $1,977/mo rent. Total monthly income registers $1,977/mo, and a $1,052/mo payment leaves $376/mo available for distribution. Annual cash flow reaches $4,517/yr on $71,273 to close, and return on cash invested stands at 26.25% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 138.52% and total cumulative return in cash at $98,725. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,977/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
2,800 sqft lot
$N/A/sqft
$72 monthly 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 |
|---|---|---|
| 2025-07-09 | Price change | $215,000 |
| 2025-06-02 | Price change | $229,000 |
| 2025-05-30 | Listing removed | $2,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Taj Akinbode • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #28139297
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.
