1102 Heathfield DrChannelviewTX77530
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 Channelview at 1102 Heathfield Dr, Channelview, TX, 77530 offers a 10.7% rental yield on a $244,500 purchase with $2,180/mo rent. Total monthly income registers $2,180/mo, and a $1,197/mo payment leaves $441/mo available for distribution. Annual cash flow reaches $5,292/yr on $81,052 to close, and return on cash invested stands at 26.44% in year one. Equity gained on principal adds $1,578/yr while 5% annual appreciation supports $67,551 over five years. Portfolio math shows five-year ROI at 139.12% and total cumulative return in cash at $112,763. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,180/mo property income against a $1,197/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1989
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77530, Channelview, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,617 (100%) |
| Owner Occupied HU | 7,363 (63.4%) |
| Renter Occupied HU | 3,581 (30.8%) |
| Vacant Housing Units | 673 ( 5.8%) |
| Median Home Value | $216,238 |
| Average Home Value | $308,495 |
Housing Distribution
Address Breakdown
Residential
10,464
Single Family
10,059
Multi-Family
405
Businesses
833
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Guzman • RE/MAX Universal
Mls Name: HAR
Mls ID: #52553441