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% |
Rental property for sale in Houston at 922 Enclave Pkwy, Houston, TX, 77077 generates $4,460/mo in rent and, after a $2,496/mo payment, leaves $651/mo in cash flow. Total monthly income is $4,460/mo, and annual cash flow is $7,811/yr on $167,757 invested. Return on cash invested sits at 24.72% in year one, and rental yield is 10.5% on a $509,900 entry. Equity gained on principal adds $3,290/yr, while 5% annual appreciation builds toward $140,876 over five years. Five-year ROI reaches 130.28% and total cumulative return in cash sums $218,552. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,460/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
5,671 sqft lot
$N/A/sqft
$715 annually HOA
Neighborhood data shown for ZIP Code: 77077, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,203 (100%) |
| Owner Occupied HU | 10,197 (34.9%) |
| Renter Occupied HU | 16,666 (57.1%) |
| Vacant Housing Units | 2,340 ( 8.0%) |
| Median Home Value | $386,362 |
| Average Home Value | $454,304 |
Residential
30,466
Single Family
10,107
Multi-Family
20,359
Businesses
1,724
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Price change | $509,900 |
| 2025-02-14 | Listed for sale | $519,900 |
| 2023-01-25 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $9942.84 | 10.24% | $475,198 | 6.15% |
| 2023-03-13 | $9019.55 | 378.39% | $447,662 | 27.90% |
| 2022-03-13 | $1885.38 | N/A | $350,000 | 15.89% |
Listed by: Mike Elgoher • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #47813783
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.
