1211 Canal WCrystal BeachTX77650
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 Crystal Beach at 1211 Canal W, Crystal Beach, TX, 77650 with 5% annual appreciation on a $350,000 basis while $2,505/mo rent supports operations. Total monthly income totals $2,505/mo and a $1,713/mo payment preserves $16/mo for cash returns. Annual cash flow comes to $194/yr on $116,025 deployed, and return on cash invested reaches 20.08% in year one. Equity gained on principal adds $2,258/yr, and five-year appreciation sums $96,699 alongside rental yield of 8.59%. Five-year ROI measures 104.98% and total cumulative return in cash totals $121,802.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,505/mo property income versus a $1,713/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
4,499 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ruth Kera • Keller Williams Realty The Woodlands
Mls Name: HAR
Mls ID: #3022947