10606 Kingston Spring DrMissouri CityTX77459
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 Missouri City at 10606 Kingston Spring Dr, Missouri City, TX, 77459 generates $3,752/mo in rent and, after a $2,349/mo payment, leaves $339/mo in cash flow. Total monthly income is $3,752/mo, and annual cash flow is $4,068/yr on $159,120 invested. Return on cash invested sits at 22.47% in year one, and rental yield is 9.38% on a $480,000 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation builds toward $132,615 over five years. Five-year ROI reaches 117.75% and total cumulative return in cash sums $187,361. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,752/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
6,699 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Housing Distribution
Address Breakdown
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kiani Komeizi • Kiani Realty
Mls Name: HAR
Mls ID: #86179342