118 Harbour LnColdspringTX77331
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 118 Harbour Ln, Coldspring, TX, 77331 earns $381/mo cash flow from $1,931/mo rent with a $1,067/mo payment. Total monthly income totals $1,931/mo, and annual cash flow totals $4,569/yr on $72,267 capital. ROI tracks 26.23% on current figures, and rental yield reads 10.63% at a $218,000 purchase. Equity gained on principal adds $1,407/yr, and 5% annual appreciation supports $60,229 over five years. Five-year ROI reaches 137.98% and total cumulative return in cash sums $99,715. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,931/mo property income instead of your personal income.
Single Family
Built in 1975
2,705 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: Jessica Flowers • eXp Realty LLC
Mls Name: HAR
Mls ID: #54736043