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 9911 Mill Shadow Dr, Houston, TX, 77070 generates $1,467/mo in rent and, after a $929/mo payment, leaves $117/mo in cash flow. Total monthly income is $1,467/mo, and annual cash flow is $1,405/yr on $62,952 invested. Return on cash invested sits at 22.14% in year one, and rental yield is 9.27% on a $189,900 entry. Equity gained on principal adds $1,225/yr, while 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 116.06% and total cumulative return in cash sums $73,061. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,467/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
4,935 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77070, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,485 (100%) |
| Owner Occupied HU | 10,944 (44.7%) |
| Renter Occupied HU | 11,655 (47.6%) |
| Vacant Housing Units | 1,886 ( 7.7%) |
| Median Home Value | $303,431 |
| Average Home Value | $367,052 |
Residential
23,896
Single Family
12,639
Multi-Family
11,257
Businesses
2,542
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: AJ Mesrahi • RE/MAX Grand
Mls Name: HAR
Mls ID: #12927507
