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 9428 Campbell Rd UNIT C, Houston, TX, 77080 priced at $420,000 converts $3,684/mo rent into $697/mo cash flow after a $2,056/mo obligation. Total monthly income equals $3,684/mo, and annual cash flow totals $8,364/yr on $139,230 invested. Return on cash invested prints 25.92% in year one, and rental yield reads 10.53% against a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,038 by year five. Five-year ROI reaches 136.25% and total cumulative return in cash sums $189,703. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,684/mo property income covering a $2,056/mo payment, not borrower’s personal income.
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 |
|---|---|---|
| 2025-05-10 | Listed for sale | $420,000 |
| 2025-03-11 | Listing removed | $435,000 |
| 2024-04-03 | Listed for sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-11 | $3159.23 | -26.82% | $280,104 | -31.60% |
| 2023-05-11 | $4317.14 | 1076.68% | $409,486 | 1093.25% |
| 2022-05-11 | $366.89 | N/A | $34,317 | N/A |
Listed by: Katelyn Day • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #73073496
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.
