123 Shady LnHuffmanTX77336
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 Huffman at 123 Shady Ln, Huffman, TX, 77336 priced at $148,400 converts $1,123/mo rent into $68/mo cash flow after a $726/mo obligation. Total monthly income equals $1,123/mo, and annual cash flow totals $816/yr on $49,195 invested. Return on cash invested prints 21.57% in year one, and rental yield reads 9.08% against a $148,400 entry. Equity gained on principal adds $958/yr, while 5% annual appreciation compiles into $41,000 by year five. Five-year ROI reaches 113.05% and total cumulative return in cash sums $55,616. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,123/mo property income covering a $726/mo payment, not borrower’s personal income.
Single Family
Built in 1960
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77336, Huffman, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,060 (100%) |
| Owner Occupied HU | 4,679 (77.2%) |
| Renter Occupied HU | 1,011 (16.7%) |
| Vacant Housing Units | 370 ( 6.1%) |
| Median Home Value | $364,627 |
| Average Home Value | $394,164 |
Housing Distribution
Address Breakdown
Residential
5,720
Single Family
5,405
Multi-Family
315
Businesses
371
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lori Brown • REALHome Services & Solutions
Mls Name: HAR
Mls Provider:
Mls ID: #14630347
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.