10635 Crystal 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
Total monthly income runs $6,124/mo, and a $4,886/mo payment. Purchase price stands at $998,230, and rental yield measures 7.36% with $6,124/mo rent. Return on cash invested shows 16.06% in year one, and 5% annual appreciation builds toward $275,793 over five years. Five-year ROI reaches 83.57% and total cumulative return in cash records $274,452. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,124/mo property income covering a $4,886/mo payment rather than investor’s personal income.
Single Family
Built in 2021
0.29 Acres lot
$N/A/sqft
$1,428 annually 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: Madeline Ross • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #27714094
Disclaimer: Copyright 2024, 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.