12902 Shells LnCrosbyTX77532
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 Crosby at 12902 Shells Ln, Crosby, TX, 77532 earns $1,194/mo cash flow from $2,836/mo rent with a $1,130/mo payment. Total monthly income totals $2,836/mo, and annual cash flow totals $14,333/yr on $76,510 capital. ROI tracks 38.64% on current figures, and rental yield reads 14.75% at a $230,800 purchase. Equity gained on principal adds $1,489/yr, and 5% annual appreciation supports $63,766 over five years. Five-year ROI reaches 204.53% and total cumulative return in cash sums $156,486. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,836/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77532, Crosby, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,959 (100%) |
| Owner Occupied HU | 10,830 (77.6%) |
| Renter Occupied HU | 2,376 (17.0%) |
| Vacant Housing Units | 753 ( 5.4%) |
| Median Home Value | $295,326 |
| Average Home Value | $329,899 |
Housing Distribution
Address Breakdown
Residential
13,454
Single Family
13,004
Multi-Family
450
Businesses
669
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
