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 9200 W Bellfort St APT 101, Houston, TX, 77031 listed at $138,000 pairs $2,612/mo rent with a $675/mo payment to leave $1,198/mo cash flow. Total monthly income runs $2,612/mo, and annual cash flow reaches $14,373/yr on $45,747 cash to close. Return on cash invested measures 51.33% in year one, and rental yield registers 22.71% at a $138,000 basis. Equity gained on principal adds $890/yr, and annual property appreciation at 5% supports $38,127 by year five. Five-year ROI tracks 276.65% and total cumulative return in cash totals $126,558. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,612/mo property income relative to a $675/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1979
5.81 Acres lot
$N/A/sqft
$411 monthly HOA
Neighborhood data shown for ZIP Code: 77031, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,747 (100%) |
| Owner Occupied HU | 2,540 (37.6%) |
| Renter Occupied HU | 3,437 (50.9%) |
| Vacant Housing Units | 770 (11.4%) |
| Median Home Value | $249,828 |
| Average Home Value | $333,168 |
Residential
6,491
Single Family
2,956
Multi-Family
3,535
Businesses
474
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $138,000 |
| 2020-04-21 | Listing removed | $89,000 |
| 2020-04-02 | Pending sale | $89,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2558.81 | 14.96% | $127,658 | 26.29% |
| 2022-08-15 | $2225.78 | N/A | $101,085 | 52.54% |
| 2021-08-15 | N/A | N/A | $66,266 | 10.18% |
Listed by: Kirsstien Delossantos • Go Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #31984323
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.
