1025 Sunset Cir WCrystal BeachTX77650
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
Rental property for sale in Crystal Beach at 1025 Sunset Cir W, Crystal Beach, TX, 77650 generates $2,880/mo in rent and, after a $1,665/mo payment, leaves $393/mo in cash flow. Total monthly income is $2,880/mo, and annual cash flow is $4,716/yr on $112,759 invested. Return on cash invested sits at 24.09% in year one, and rental yield is 10.16% on a $340,148 entry. Equity gained on principal adds $2,195/yr, while 5% annual appreciation builds toward $93,977 over five years. Five-year ROI reaches 126.73% and total cumulative return in cash sums $142,901. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,880/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
4,430 sqft lot
$N/A/sqft
$68 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendy Dozier • RE/MAX On The Water -Bolivar
Mls Name: HAR
Mls Provider:
Mls ID: #18951914
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.