112 S Pine Harbour DrColdspringTX77331
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 Coldspring at 112 S Pine Harbour Dr, Coldspring, TX, 77331 offers a 11.31% rental yield on a $475,000 purchase with $4,476/mo rent. Total monthly income registers $4,476/mo, and a $2,325/mo payment leaves $1,098/mo available for distribution. Annual cash flow reaches $13,177/yr on $157,463 to close, and return on cash invested stands at 28.28% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 148.95% and total cumulative return in cash at $234,547. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,476/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
2,970 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77331, Coldspring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,648 (100%) |
| Owner Occupied HU | 2,709 (58.3%) |
| Renter Occupied HU | 463 ( 10.0%) |
| Vacant Housing Units | 1,476 (31.8%) |
| Median Home Value | $273,090 |
| Average Home Value | $402,099 |
Housing Distribution
Address Breakdown
Residential
3,535
Single Family
3,487
Multi-Family
48
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rabini Norbert • eXp Realty LLC
Mls Name: HAR
Mls ID: #76046277