15014 Lake Shore AveMont BelvieuTX77523
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow15014 Lake Shore Ave, Mont Belvieu, TX, 77523 in Mont Belvieu earns its strong cash-flow label: 10.64% yield, $3,724/mo rent, $671/mo net income, DSCR 1.97. The $420,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $116,038 by year five. Combined with $3,868/yr in principal paydown, total projected return reaches $204,385.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $671 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,724 |
| Total Monthly Debt Service | $2,886 |
| DSCR Ratio | 1.29x |
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 2022
0.28 Acres lot
$N/A/sqft
$795 annually HOA
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 2022
0.28 Acres lot
$N/A/sqft
$795 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Monica Foster • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #16080376
Disclaimer: Copyright 2026, 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.