1604 Bastrop StHoustonTX77003
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 Houston at 1604 Bastrop St, Houston, TX, 77003 with 5% annual appreciation on a $364,888 basis while $2,838/mo rent supports operations. Total monthly income totals $2,838/mo and a $1,786/mo payment preserves $118/mo for cash returns. Annual cash flow comes to $1,418/yr on $120,960 deployed, and return on cash invested reaches 21.08% in year one. Equity gained on principal adds $2,355/yr, and five-year appreciation sums $100,812 alongside rental yield of 9.33%. Five-year ROI measures 110.82% and total cumulative return in cash totals $134,048.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,838/mo property income versus a $1,786/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2008
1,768 sqft lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77003, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,128 (100%) |
| Owner Occupied HU | 2,860 (35.2%) |
| Renter Occupied HU | 3,800 (46.8%) |
| Vacant Housing Units | 1,468 (18.1%) |
| Median Home Value | $374,465 |
| Average Home Value | $405,495 |
Housing Distribution
Address Breakdown
Residential
6,521
Single Family
4,577
Multi-Family
1,944
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Outlaw • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #61040962
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.