1063 Garden Sun DrBellvilleTX77418
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 Bellville at 1063 Garden Sun Dr, Bellville, TX, 77418 offers a 11.95% rental yield on a $289,963 purchase with $2,888/mo rent. Total monthly income registers $2,888/mo, and a $1,419/mo payment leaves $785/mo available for distribution. Annual cash flow reaches $9,415/yr on $96,123 to close, and return on cash invested stands at 29.7% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,111 over five years. Portfolio math shows five-year ROI at 156.78% and total cumulative return in cash at $150,701. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,888/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
5,200 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77418, Bellville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,870 (100%) |
| Owner Occupied HU | 3,204 (65.8%) |
| Renter Occupied HU | 988 (20.3%) |
| Vacant Housing Units | 678 (13.9%) |
| Median Home Value | $366,255 |
| Average Home Value | $487,328 |
Housing Distribution
Address Breakdown
Residential
4,383
Single Family
4,123
Multi-Family
260
Businesses
493
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Signorelli • The Signorelli Company
Mls Name: HAR
Mls Provider:
Mls ID: #45809140
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.