12814 Prestige RowHoustonTX77065
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 12814 Prestige Row, Houston, TX, 77065 in Houston deserves attention. This $389,900 property earns $3,703/mo in rent, a 11.69% gross yield, and nets $966/mo after the $1,753/mo payment. DSCR 2.11 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $107,722 compounds alongside $3,591/yr in yearly equity build, for a total cumulative return of $205,829.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $966 | $450 |
City averages based on Houston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,703 |
| Total Monthly Debt Service | $2,676 |
| DSCR Ratio | 1.38x |
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 1996
7,405 sqft lot
$N/A/sqft
$700 annually 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 1996
7,405 sqft lot
$N/A/sqft
$700 annually 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
Listed by: Renay Cohen • Douglas Elliman Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #77297263
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.