10504 Marston Vineyard DrHoustonTX77025
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 10504 Marston Vineyard Dr, Houston, TX, 77025 listed at $350,000 pairs $2,505/mo rent with a $1,713/mo payment to leave $16/mo cash flow. Total monthly income runs $2,505/mo, and annual cash flow reaches $194/yr on $116,025 cash to close. Return on cash invested measures 20.08% in year one, and rental yield registers 8.59% at a $350,000 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,699 by year five. Five-year ROI tracks 104.98% and total cumulative return in cash totals $121,802. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,505/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
2,064 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77025, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 5,713 (34.0%) |
| Renter Occupied HU | 8,672 (51.5%) |
| Vacant Housing Units | 2,440 (14.5%) |
| Median Home Value | $560,714 |
| Average Home Value | $703,232 |
Housing Distribution
Address Breakdown
Residential
15,487
Single Family
7,493
Multi-Family
7,994
Businesses
695
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices