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 9535 Bending Willow Ln, Houston, TX, 77064 offers a 10% rental yield on a $350,000 purchase with $2,916/mo rent. Total monthly income registers $2,916/mo, and a $1,713/mo payment leaves $427/mo available for distribution. Annual cash flow reaches $5,126/yr on $116,025 to close, and return on cash invested stands at 24.33% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 127.77% and total cumulative return in cash at $148,250. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,916/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
6,189 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77064, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,816 (100%) |
| Owner Occupied HU | 10,077 (59.9%) |
| Renter Occupied HU | 6,068 (36.1%) |
| Vacant Housing Units | 671 ( 4.0%) |
| Median Home Value | $266,392 |
| Average Home Value | $279,106 |
Residential
16,818
Single Family
12,390
Multi-Family
4,428
Businesses
1,219
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: Julia Puig Jordan • Real Broker, LLC
Mls Name: HAR
Mls ID: #51554913
