1211 Madison AvePasadenaTX77502
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 Pasadena at 1211 Madison Ave, Pasadena, TX, 77502 offers $1,993/mo rent that, after a $1,164/mo payment, leaves $302/mo cash flow. Total monthly income is $1,993/mo, and annual cash flow is $3,620/yr on $78,864 cash. Return on cash invested measures 24.5% in year one, and rental yield stands at 10.05% at a $237,900 entry. Equity gained on principal adds $1,535/yr while 5% annual appreciation compounds into $65,727 by year five. Five-year ROI records 128.69% and total cumulative return in cash reaches $101,487. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,993/mo property income versus a $1,164/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1951
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77502, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,260 (100%) |
| Owner Occupied HU | 6,980 (56.9%) |
| Renter Occupied HU | 4,498 (36.7%) |
| Vacant Housing Units | 782 ( 6.4%) |
| Median Home Value | $199,048 |
| Average Home Value | $215,271 |
Housing Distribution
Address Breakdown
Residential
12,039
Single Family
8,616
Multi-Family
3,423
Businesses
1,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices