112 White DrBellaireTX77401
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
Rental property for sale in Bellaire at 112 White Dr, Bellaire, TX, 77401 priced at $745,000 converts $3,998/mo rent into after a $3,646/mo obligation. Total monthly income equals $3,998/mo. Return on cash invested prints 13.7% in year one, and rental yield reads 6.44% against a $745,000 entry. Equity gained on principal adds $4,807/yr, while 5% annual appreciation compiles into $205,830 by year five. Five-year ROI reaches 70.73% and total cumulative return in cash sums $173,360. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,998/mo property income covering a $3,646/mo payment, not borrower’s personal income.
Single Family
Built in 2004
4,726 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77401, Bellaire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,199 (100%) |
| Owner Occupied HU | 5,133 (82.8%) |
| Renter Occupied HU | 674 (10.9%) |
| Vacant Housing Units | 392 ( 6.3%) |
| Median Home Value | $939,765 |
| Average Home Value | $1,024,679 |
Housing Distribution
Address Breakdown
Residential
6,179
Single Family
5,986
Multi-Family
193
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices