11939 Royal Rose DrHoustonTX77082
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 Houston at 11939 Royal Rose Dr, Houston, TX, 77082 offers $7,199/mo rent that, after a $3,866/mo payment, leaves $1,321/mo cash flow. Total monthly income is $7,199/mo, and annual cash flow is $15,855/yr on $259,877 cash. Return on cash invested measures 26.16% in year one, and rental yield stands at 10.94% at a $789,900 entry. Equity gained on principal adds $5,097/yr while 5% annual appreciation compounds into $218,235 by year five. Five-year ROI records 138% and total cumulative return in cash reaches $358,637. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,199/mo property income versus a $3,866/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
6,612 sqft lot
$N/A/sqft
$3,130 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Housing Distribution
Address Breakdown
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aldo Di Vece • Beth Wolff Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #42879574
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.