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 8787 Brae Acres Rd APT 403, Houston, TX, 77074 listed at $136,400 pairs $1,061/mo rent with a $668/mo payment to leave $76/mo cash flow. Total monthly income runs $1,061/mo, and annual cash flow reaches $917/yr on $45,217 cash to close. Return on cash invested measures 21.94% in year one, and rental yield registers 9.33% at a $136,400 basis. Equity gained on principal adds $880/yr, and annual property appreciation at 5% supports $37,685 by year five. Five-year ROI tracks 115.14% and total cumulative return in cash totals $52,064. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,061/mo property income relative to a $668/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1983
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $136,400 |
| 2017-09-17 | Listing removed | $1,195 |
| 2017-09-16 | Price change | $1,195 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $2434.75 | 3.55% | $116,364 | -2.38% |
| 2023-05-30 | $2351.39 | 4.19% | $119,201 | 16.30% |
| 2022-05-30 | $2256.89 | N/A | $102,498 | 27.69% |
Listed by: Julianna Yen • Executive Global Realty
Mls Name: HAR
Mls Provider:
Mls ID: #42288323
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.
