116 Lost LnBellvilleTX77418
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 Bellville at 116 Lost Ln, Bellville, TX, 77418 generates $3,266/mo in rent and, after a $2,080/mo payment, leaves $244/mo in cash flow. Total monthly income is $3,266/mo, and annual cash flow is $2,927/yr on $140,887 invested. Return on cash invested sits at 21.99% in year one, and rental yield is 9.22% on a $424,999 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,419 over five years. Five-year ROI reaches 115.18% and total cumulative return in cash sums $162,280. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,266/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77418, Bellville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,870 (100%) |
| Owner Occupied HU | 3,204 (65.8%) |
| Renter Occupied HU | 988 (20.3%) |
| Vacant Housing Units | 678 (13.9%) |
| Median Home Value | $366,255 |
| Average Home Value | $487,328 |
Housing Distribution
Address Breakdown
Residential
4,383
Single Family
4,123
Multi-Family
260
Businesses
493
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices