1029 Sunset Cir ECrystal 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 1029 Sunset Cir E, Crystal Beach, TX, 77650 offers $2,569/mo rent that, after a $1,835/mo payment. Total monthly income is $2,569/mo. Return on cash invested measures 18.97% in year one, and rental yield stands at 8.22% at a $374,999 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,605 by year five. Five-year ROI records 99.01% and total cumulative return in cash reaches $123,087. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,569/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
5,000 sqft lot
$N/A/sqft
No 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 ID: #75366916