13215 Champions Cup WayMont BelvieuTX77535
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
Rental property for sale in Mont Belvieu at 13215 Champions Cup Way, Mont Belvieu, TX, 77535 generates $2,704/mo in rent and, after a $1,630/mo payment, leaves $307/mo in cash flow. Total monthly income is $2,704/mo, and annual cash flow is $3,680/yr on $110,423 invested. Return on cash invested sits at 23.24% in year one, and rental yield is 9.74% on a $333,100 entry. Equity gained on principal adds $2,149/yr, while 5% annual appreciation builds toward $92,029 over five years. Five-year ROI reaches 122.05% and total cumulative return in cash sums $134,772. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,704/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
7,801 sqft lot
$N/A/sqft
$29 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A