172 Bonnie Blue LnLivingstonTX77351
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
Rental property for sale in Livingston at 172 Bonnie Blue Ln, Livingston, TX, 77351 priced at $180,000 pairs $1,403/mo rent with $123/mo cash flow after a $881/mo payment. Total monthly income equals $1,403/mo, and annual cash flow comes to $1,476/yr on $59,670 invested. Return on cash invested is 22.38% in year one, and rental yield stands at 9.35% on a $180,000 basis. Equity gained on principal adds $1,162/yr, and 5% annual appreciation accumulates to $49,731 by year five. Five-year ROI measures 117.31% and total cumulative return in cash reaches $70,001. For financing, Ziffy Mortgage’s DSCR program evaluates $1,403/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1975
2.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77351, Livingston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,182 (100%) |
| Owner Occupied HU | 11,298 (58.9%) |
| Renter Occupied HU | 3,261 (17.0%) |
| Vacant Housing Units | 4,623 (24.1%) |
| Median Home Value | $218,385 |
| Average Home Value | $271,470 |
Housing Distribution
Address Breakdown
Residential
14,330
Single Family
13,418
Multi-Family
912
Businesses
1,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Olivia Rodriguez • Nan & Company Properties
Mls Name: HAR
Mls Provider:
Mls ID: #64219913
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.