12401 Evening Bay DrPearlandTX77584
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 Pearland at 12401 Evening Bay Dr, Pearland, TX, 77584 listed at $509,000 pairs $3,726/mo rent with a $2,491/mo payment to leave $15/mo cash flow. Total monthly income runs $3,726/mo, and annual cash flow reaches $182/yr on $167,461 cash to close. Return on cash invested measures 20.17% in year one, and rental yield registers 8.78% at a $509,000 basis. Equity gained on principal adds $3,285/yr, and annual property appreciation at 5% supports $140,627 by year five. Five-year ROI tracks 105.68% and total cumulative return in cash totals $176,965. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,726/mo property income relative to a $2,491/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
9,112 sqft lot
$N/A/sqft
$1,099 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hua Tian • Southwest Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #4472848
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.