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 9424 Campbell Rd #B, Houston, TX, 77080 priced at $429,000 pairs $5,636/mo rent with $2,585/mo cash flow after a $2,100/mo payment. Total monthly income equals $5,636/mo, and annual cash flow comes to $31,021/yr on $142,214 invested. Return on cash invested is 41.72% in year one, and rental yield stands at 15.77% on a $429,000 basis. Equity gained on principal adds $2,768/yr, and 5% annual appreciation accumulates to $118,525 by year five. Five-year ROI measures 221.04% and total cumulative return in cash reaches $314,353. For financing, Ziffy Mortgage’s DSCR program evaluates $5,636/mo property income against a $2,100/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
1,550 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77080, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,672 (100%) |
| Owner Occupied HU | 7,781 (39.6%) |
| Renter Occupied HU | 10,027 (51.0%) |
| Vacant Housing Units | 1,864 ( 9.5%) |
| Median Home Value | $364,381 |
| Average Home Value | $391,262 |
Residential
18,132
Single Family
9,756
Multi-Family
8,376
Businesses
1,051
Date | Event | Price |
|---|---|---|
| 2024-06-27 | Price change | $429,000 |
| 2024-02-16 | Listed for sale | $449,900 |
| 2024-02-06 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1487.14 | 305.34% | $141,057 | 311.04% |
| 2022-08-16 | $366.89 | N/A | $34,317 | N/A |
Listed by: Katelyn Day • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #55684963
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.
