1503 Beusch DrPasadenaTX77502
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 Pasadena at 1503 Beusch Dr, Pasadena, TX, 77502 earns $897/mo cash flow from $1,960/mo rent with a $732/mo payment. Total monthly income totals $1,960/mo, and annual cash flow totals $10,759/yr on $49,559 capital. ROI tracks 41.62% on current figures, and rental yield reads 15.73% at a $149,500 purchase. Equity gained on principal adds $965/yr, and 5% annual appreciation supports $41,304 over five years. Five-year ROI reaches 220.52% and total cumulative return in cash sums $109,289. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,960/mo property income instead of your personal income.
Single Family
Built in 1953
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77502, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,260 (100%) |
| Owner Occupied HU | 6,980 (56.9%) |
| Renter Occupied HU | 4,498 (36.7%) |
| Vacant Housing Units | 782 ( 6.4%) |
| Median Home Value | $199,048 |
| Average Home Value | $215,271 |
Housing Distribution
Address Breakdown
Residential
12,039
Single Family
8,616
Multi-Family
3,423
Businesses
1,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices