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 48, Houston, TX, 77031 offers a 9.19% rental yield on a $120,000 purchase with $919/mo rent. Total monthly income registers $919/mo, and a $587/mo payment leaves $66/mo available for distribution. Annual cash flow reaches $792/yr on $39,780 to close, and return on cash invested stands at 21.9% 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 114.71% and total cumulative return in cash at $45,631. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $919/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 1979
5.81 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jennifer Yu • Sky Enterprises Realty
Mls Name: HAR
Mls ID: #28652268
