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 93, Houston, TX, 77031 listed at $119,900 pairs $912/mo rent with a $587/mo payment to leave $59/mo cash flow. Total monthly income runs $912/mo, and annual cash flow reaches $711/yr on $39,747 cash to close. Return on cash invested measures 21.7% in year one, and rental yield registers 9.13% at a $119,900 basis. Equity gained on principal adds $774/yr, and annual property appreciation at 5% supports $33,126 by year five. Five-year ROI tracks 113.76% and total cumulative return in cash totals $45,216. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $912/mo property income relative to a $587/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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: Lloyd Lee • Coldwell Banker Realty - Greater Northwest
Mls Name: HAR
Mls ID: #35165645
