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 9400 Bellaire Blvd UNIT 112, Houston, TX, 77036 generates $1,934/mo in rent and, after a $1,101/mo payment, leaves $104/mo in cash flow. Total monthly income is $1,934/mo, and annual cash flow is $1,251/yr on $74,588 invested. Return on cash invested sits at 21.59% in year one, and rental yield is 10.31% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 114.43% and total cumulative return in cash sums $85,353. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,934/mo property income rather than buyer’s personal income.
Townhouse
Built in 2006
2.75 Acres lot
$N/A/sqft
$230 monthly HOA
Neighborhood data shown for ZIP Code: 77036, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,980 (100%) |
| Owner Occupied HU | 5,246 (16.4%) |
| Renter Occupied HU | 24,101 (75.4%) |
| Vacant Housing Units | 2,633 ( 8.2%) |
| Median Home Value | $255,723 |
| Average Home Value | $275,133 |
Residential
29,653
Single Family
5,779
Multi-Family
23,874
Businesses
5,229
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $3142.11 | 13.96% | $239,174 | -1.23% |
| 2023-05-27 | $2757.16 | -13.58% | $242,163 | 11.67% |
| 2022-05-27 | $3190.60 | N/A | $216,862 | 16.86% |
Listed by: Shiwei Ma • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #31837892
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.
