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 8966 Wilcrest Dr #8966, Houston, TX, 77099 offers a 9.09% rental yield on a $120,000 purchase with $909/mo rent. Total monthly income registers $909/mo, and a $587/mo payment leaves $56/mo available for distribution. Annual cash flow reaches $672/yr on $39,780 to close, and return on cash invested stands at 21.6% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,154 over five years. Portfolio math shows five-year ROI at 113.11% and total cumulative return in cash at $44,995. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $909/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1974
2,133 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 |
|---|---|---|
| 2024-12-12 | Listed for sale | $120,000 |
| 2011-08-03 | Listing removed | $69,900 |
| 2011-02-10 | Listed for sale | $69,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1801.40 | 6.76% | $147,165 | N/A |
| 2023-02-13 | $1687.26 | N/A | $147,165 | 16.62% |
| 2022-02-13 | N/A | N/A | $126,197 | 33.23% |
Listed by: Joseph Adeyemi • Discovered Homes Inv.Inc. Raphael Ojo
Mls Name: HAR
Mls Provider:
Mls ID: #75092125
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.
