119 Daylight Crest DrCrosbyTX77532
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 Crosby at 119 Daylight Crest Dr, Crosby, TX, 77532 priced at $305,600 converts $2,836/mo rent into $663/mo cash flow after a $1,496/mo obligation. Total monthly income equals $2,836/mo, and annual cash flow totals $7,951/yr on $101,306 invested. Return on cash invested prints 27.76% in year one, and rental yield reads 11.14% against a $305,600 entry. Equity gained on principal adds $1,972/yr, while 5% annual appreciation compiles into $84,432 by year five. Five-year ROI reaches 146.14% and total cumulative return in cash sums $148,050. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,836/mo property income covering a $1,496/mo payment, not borrower’s personal income.
Single Family
Built in 2025
7,287 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77532, Crosby, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,959 (100%) |
| Owner Occupied HU | 10,830 (77.6%) |
| Renter Occupied HU | 2,376 (17.0%) |
| Vacant Housing Units | 753 ( 5.4%) |
| Median Home Value | $295,326 |
| Average Home Value | $329,899 |
Housing Distribution
Address Breakdown
Residential
13,454
Single Family
13,004
Multi-Family
450
Businesses
669
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices