14147 Mellow Pine CtHoustonTX77032
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Houston rentals match the income profile of 14147 Mellow Pine Ct, Houston, TX, 77032. Listed at $265,400, gross rent is $2,651/mo and net cash flow is $763/mo, a 11.99% yield well above national averages. DSCR 2.22 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $73,325 by year five with $2,444/yr in annual principal reduction, projecting $150,882 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 6.2% |
| Monthly Cash Flow | $763 | $450 |
City averages based on Houston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,651 |
| Total Monthly Debt Service | $1,782 |
| DSCR Ratio | 1.49x |
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 2026
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 2026
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
