10622 Dawn Pine Forest TrlTomballTX77375
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 Tomball at 10622 Dawn Pine Forest Trl, Tomball, TX, 77375 listed at $367,000 pairs $3,256/mo rent with a $1,796/mo payment to leave $646/mo cash flow. Total monthly income runs $3,256/mo, and annual cash flow reaches $7,758/yr on $121,661 cash to close. Return on cash invested measures 26.29% in year one, and rental yield registers 10.65% at a $367,000 basis. Equity gained on principal adds $2,368/yr, and annual property appreciation at 5% supports $101,395 by year five. Five-year ROI tracks 138.26% and total cumulative return in cash totals $168,203. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,256/mo property income relative to a $1,796/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
5,632 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77375, Tomball, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,379 (100%) |
| Owner Occupied HU | 17,503 (69.0%) |
| Renter Occupied HU | 6,631 (26.1%) |
| Vacant Housing Units | 1,245 ( 4.9%) |
| Median Home Value | $348,167 |
| Average Home Value | $427,152 |
Housing Distribution
Address Breakdown
Residential
26,489
Single Family
20,731
Multi-Family
5,758
Businesses
1,895
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices