12207 W Village Dr UNIT BHoustonTX77039
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 Houston at 12207 W Village Dr UNIT B, Houston, TX, 77039 offers a 9.04% rental yield on a $109,500 purchase with $825/mo rent. Total monthly income registers $825/mo, and a $536/mo payment leaves $46/mo available for distribution. Annual cash flow reaches $555/yr on $36,299 to close, and return on cash invested stands at 21.44% in year one. Equity gained on principal adds $707/yr while 5% annual appreciation supports $30,253 over five years. Portfolio math shows five-year ROI at 112.4% and total cumulative return in cash at $40,799. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $825/mo property income against a $536/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1979
2,021 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77039, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,145 (100%) |
| Owner Occupied HU | 4,726 (51.7%) |
| Renter Occupied HU | 3,785 (41.4%) |
| Vacant Housing Units | 634 ( 6.9%) |
| Median Home Value | $163,445 |
| Average Home Value | $208,753 |
Housing Distribution
Address Breakdown
Residential
8,198
Single Family
6,462
Multi-Family
1,736
Businesses
891
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices