13565 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
Rental property for sale in Beaumont at 13565 Wayside Dr, Beaumont, TX, 77713 priced at $325,000 pairs $4,070/mo rent with $1,759/mo cash flow after a $1,591/mo payment. Total monthly income equals $4,070/mo, and annual cash flow comes to $21,103/yr on $107,738 invested. Return on cash invested is 39.5% in year one, and rental yield stands at 15.03% on a $325,000 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,792 by year five. Five-year ROI measures 209.09% and total cumulative return in cash reaches $225,265. For financing, Ziffy Mortgage’s DSCR program evaluates $4,070/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
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
Listed by: Vickie Jones • Coldwell Banker Southern Homes
Mls Name: BBOR
Mls Provider:
Mls ID: #250497
Disclaimer: All information provided is deemed reliable but is not guaranteed. Information being provided is 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.