14130 Mellow Pine CtHoustonTX77032
INVESTMENT ANALYSIS
Investment Verdict
Solid Income14130 Mellow Pine Ct, Houston, TX, 77032 in Houston carries a 1.53 coverage ratio, rent of $2,046/mo is 1.53 times the $1,335/mo payment. Rental yield 8.27%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $296,900 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $82,028; total projected cumulative return: $109,578.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $(65) | $450 |
City averages based on Houston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,046 |
| Total Monthly Debt Service | $1,993 |
| DSCR Ratio | 1.03x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77032, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,899 (100%) |
| Owner Occupied HU | 1,327 (27.1%) |
| Renter Occupied HU | 3,205 (65.4%) |
| Vacant Housing Units | 367 ( 7.5%) |
| Median Home Value | $145,637 |
| Average Home Value | $181,245 |
Housing Distribution
Address Breakdown
Residential
4,515
Single Family
2,308
Multi-Family
2,207
Businesses
1,468
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77032, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,899 (100%) |
| Owner Occupied HU | 1,327 (27.1%) |
| Renter Occupied HU | 3,205 (65.4%) |
| Vacant Housing Units | 367 ( 7.5%) |
| Median Home Value | $145,637 |
| Average Home Value | $181,245 |
Housing Distribution
Address Breakdown
Residential
4,515
Single Family
2,308
Multi-Family
2,207
Businesses
1,468
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
