1631 Rustling Creek DrMissouri CityTX77459
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 Missouri City at 1631 Rustling Creek Dr, Missouri City, TX, 77459 offers a 9.88% rental yield on a $349,865 purchase with $2,880/mo rent. Total monthly income registers $2,880/mo, and a $1,712/mo payment leaves $392/mo available for distribution. Annual cash flow reaches $4,710/yr on $115,980 to close, and return on cash invested stands at 23.97% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,661 over five years. Portfolio math shows five-year ROI at 125.84% and total cumulative return in cash at $145,951. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,880/mo property income against a $1,712/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Housing Distribution
Address Breakdown
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Chesmar Homes Houston
Mls Name: Chesmar Homes
Mls ID: #N/A