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 Moonbeam Plan, Imperial Forest, Houston, TX, 77049 offers a 15.91% rental yield on a $295,990 purchase with $3,924/mo rent. Total monthly income registers $3,924/mo, and a $1,449/mo payment leaves $1,819/mo available for distribution. Annual cash flow reaches $21,827/yr on $98,121 to close, and return on cash invested stands at 42.15% in year one. Equity gained on principal adds $1,910/yr while 5% annual appreciation supports $81,777 over five years. Portfolio math shows five-year ROI at 223.33% and total cumulative return in cash at $219,133. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,924/mo property income against a $1,449/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77049, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,210 (100%) |
| Owner Occupied HU | 8,143 (61.6%) |
| Renter Occupied HU | 4,292 (32.5%) |
| Vacant Housing Units | 775 ( 5.9%) |
| Median Home Value | $241,202 |
| Average Home Value | $295,661 |
Residential
13,446
Single Family
9,892
Multi-Family
3,554
Businesses
597
Date | Event | Price |
|---|---|---|
| 2024-06-07 | Price change | $295,990 |
| 2024-05-02 | Price change | $291,990 |
| 2024-01-05 | Price change | $289,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
