146 Villa WayColdspringTX77331
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 Coldspring at 146 Villa Way, Coldspring, TX, 77331 listed at $258,000 pairs $2,284/mo rent with a $1,263/mo payment to leave $208/mo cash flow. Total monthly income runs $2,284/mo, and annual cash flow reaches $2,501/yr on $85,527 cash to close. Return on cash invested measures 22.83% in year one, and rental yield registers 10.62% at a $258,000 basis. Equity gained on principal adds $1,665/yr, and annual property appreciation at 5% supports $71,281 by year five. Five-year ROI tracks 120.99% and total cumulative return in cash totals $103,478. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,284/mo property income relative to a $1,263/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1975
1,452 sqft lot
$N/A/sqft
$2,888 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77331, Coldspring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,648 (100%) |
| Owner Occupied HU | 2,709 (58.3%) |
| Renter Occupied HU | 463 ( 10.0%) |
| Vacant Housing Units | 1,476 (31.8%) |
| Median Home Value | $273,090 |
| Average Home Value | $402,099 |
Housing Distribution
Address Breakdown
Residential
3,535
Single Family
3,487
Multi-Family
48
Businesses
282
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emily Schmitt • Compass RE Texas, LLC - The Woodlands
Mls Name: HAR
Mls Provider:
Mls ID: #18875180
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively 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. Information is deemed reliable but not guaranteed.