1021 S State StMadisonvilleTX77864
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 Madisonville at 1021 S State St, Madisonville, TX, 77864 uses $112,379 cash to close to unlock $10,303/yr annual cash flow and $859/mo monthly cash flow. Total monthly income runs $3,269/mo, and a $1,659/mo payment keeps the spread at $859/mo. Purchase price stands at $339,000, and rental yield measures 11.57% with $3,269/mo rent. Return on cash invested shows 29.08% in year one, and 5% annual appreciation builds toward $93,659 over five years. Five-year ROI reaches 153.21% and total cumulative return in cash records $172,180. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,269/mo property income covering a $1,659/mo payment rather than investor’s personal income.
Single Family
Built in 1977
0.62 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77864, Madisonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,042 (100%) |
| Owner Occupied HU | 1,781 (58.5%) |
| Renter Occupied HU | 812 (26.7%) |
| Vacant Housing Units | 449 (14.8%) |
| Median Home Value | $157,687 |
| Average Home Value | $207,003 |
Housing Distribution
Address Breakdown
Residential
2,943
Single Family
2,911
Multi-Family
32
Businesses
477
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa Taylor • DBL Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #7863380
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.