13435 Wayside DrBeaumontTX77713
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 Beaumont at 13435 Wayside Dr, Beaumont, TX, 77713 listed at $677,000 pairs $6,737/mo rent with a $3,314/mo payment to leave $1,922/mo cash flow. Total monthly income runs $6,737/mo, and annual cash flow reaches $23,068/yr on $222,733 cash to close. Return on cash invested measures 30.42% in year one, and rental yield registers 11.94% at a $677,000 basis. Equity gained on principal adds $4,369/yr, and annual property appreciation at 5% supports $187,043 by year five. Five-year ROI tracks 160.39% and total cumulative return in cash totals $357,235. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,737/mo property income relative to a $3,314/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77713, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,454 (100%) |
| Owner Occupied HU | 3,944 (61.1%) |
| Renter Occupied HU | 1,796 (27.8%) |
| Vacant Housing Units | 714 (11.1%) |
| Median Home Value | $261,146 |
| Average Home Value | $282,515 |
Housing Distribution
Address Breakdown
Residential
7,468
Single Family
5,352
Multi-Family
2,116
Businesses
231
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices