10028 Rustic Charm StHoustonTX77080
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Houston at 10028 Rustic Charm St, Houston, TX, 77080 earns $605/mo cash flow from $2,934/mo rent with a $1,543/mo payment. Total monthly income totals $2,934/mo, and annual cash flow totals $7,254/yr on $104,535 capital. ROI tracks 26.85% on current figures, and rental yield reads 11.17% at a $315,340 purchase. Equity gained on principal adds $2,035/yr, and 5% annual appreciation supports $87,123 over five years. Five-year ROI reaches 141.65% and total cumulative return in cash sums $148,072. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,934/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$1,050 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77080, Houston, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
18,132
Single Family
9,756
Multi-Family
8,376
Businesses
1,051
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patrick McGrath • Meritage Homes Realty
Mls Name: HAR
Mls Provider:
Mls ID: #67330589
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.