111 Kirby Rd #6304Taylor Lake VillageTX77586
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 Taylor Lake Village at 111 Kirby Rd #6304, Taylor Lake Village, TX, 77586 uses $172,725 cash to close to unlock $5,679/yr annual cash flow and $473/mo monthly cash flow. Total monthly income runs $4,607/mo, and a $2,570/mo payment keeps the spread at $473/mo. Purchase price stands at $525,000, and rental yield measures 10.53% with $4,607/mo rent. Return on cash invested shows 23.35% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 123.5% and total cumulative return in cash records $213,309. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,607/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77586, Seabrook, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,624 (100%) |
| Owner Occupied HU | 6,373 (60.0%) |
| Renter Occupied HU | 3,344 (31.5%) |
| Vacant Housing Units | 907 ( 8.5%) |
| Median Home Value | $355,903 |
| Average Home Value | $406,033 |
Housing Distribution
Address Breakdown
Residential
10,709
Single Family
7,120
Multi-Family
3,589
Businesses
606
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dawna Boudreaux • Pivot Realty Group, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #42909024
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.