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 Nimitz Plan, Antigua, Houston, TX, 77045 listed at $294,990 pairs $2,858/mo rent with a $1,444/mo payment to leave $760/mo cash flow. Total monthly income runs $2,858/mo, and annual cash flow reaches $9,121/yr on $97,789 cash to close. Return on cash invested measures 29.24% in year one, and rental yield registers 11.63% at a $294,990 basis. Equity gained on principal adds $1,904/yr, and annual property appreciation at 5% supports $81,500 by year five. Five-year ROI tracks 154.13% and total cumulative return in cash totals $150,719. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,858/mo property income relative to a $1,444/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77045, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,692 (100%) |
| Owner Occupied HU | 6,933 (59.3%) |
| Renter Occupied HU | 4,164 (35.6%) |
| Vacant Housing Units | 595 ( 5.1%) |
| Median Home Value | $169,660 |
| Average Home Value | $221,768 |
Residential
11,871
Single Family
9,529
Multi-Family
2,342
Businesses
965
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $294,990 |
| 2024-09-19 | Price change | $292,990 |
| 2024-05-20 | Price change | $305,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • First America Homes
Mls Name: First America Homes
Mls Provider:
Mls ID: #N/A
