12511 Frazier River DrHoustonTX77050
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 12511 Frazier River Dr, Houston, TX, 77050 listed at $180,000 pairs $1,398/mo rent with a $881/mo payment to leave $118/mo cash flow. Total monthly income runs $1,398/mo, and annual cash flow reaches $1,416/yr on $59,670 cash to close. Return on cash invested measures 22.28% in year one, and rental yield registers 9.32% at a $180,000 basis. Equity gained on principal adds $1,162/yr, and annual property appreciation at 5% supports $49,731 by year five. Five-year ROI tracks 116.77% and total cumulative return in cash totals $69,677. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,398/mo property income relative to a $881/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1963
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77050, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,587 (100%) |
| Owner Occupied HU | 1,021 (64.3%) |
| Renter Occupied HU | 488 (30.7%) |
| Vacant Housing Units | 78 ( 4.9%) |
| Median Home Value | $150,735 |
| Average Home Value | $202,698 |
Housing Distribution
Address Breakdown
Residential
1,563
Single Family
1,538
Multi-Family
25
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Lee • Mainstay Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #38434570
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.