12310 Yearling DrHoustonTX77065
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 12310 Yearling Dr, Houston, TX, 77065 in Houston speaks for itself: 11.21% gross on a $224,500 price, generating $2,098/mo in rent and $501/mo in net income after the $1,009/mo debt service. DSCR 2.08, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $6,014 stacks alongside $62,025 in projected five-year appreciation and $2,068/yr in principal reduction. Projected total cumulative return: $118,360.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $501 | $450 |
City averages based on Houston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,098 |
| Total Monthly Debt Service | $1,507 |
| DSCR Ratio | 1.39x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1982
7,474 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77065, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,699 (100%) |
| Owner Occupied HU | 6,680 (42.6%) |
| Renter Occupied HU | 7,896 (50.3%) |
| Vacant Housing Units | 1,123 ( 7.2%) |
| Median Home Value | $289,298 |
| Average Home Value | $327,785 |
Housing Distribution
Address Breakdown
Residential
15,189
Single Family
8,048
Multi-Family
7,141
Businesses
1,306
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
Single Family
Built in 1982
7,474 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77065, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,699 (100%) |
| Owner Occupied HU | 6,680 (42.6%) |
| Renter Occupied HU | 7,896 (50.3%) |
| Vacant Housing Units | 1,123 ( 7.2%) |
| Median Home Value | $289,298 |
| Average Home Value | $327,785 |
Housing Distribution
Address Breakdown
Residential
15,189
Single Family
8,048
Multi-Family
7,141
Businesses
1,306
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices