17202 Heritage Bay DrWebsterTX77598
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 Webster at 17202 Heritage Bay Dr, Webster, TX, 77598 earns $643/mo cash flow from $2,497/mo rent with a $1,276/mo payment. Total monthly income totals $2,497/mo, and annual cash flow totals $7,720/yr on $86,389 capital. ROI tracks 28.85% on current figures, and rental yield reads 11.5% at a $260,600 purchase. Equity gained on principal adds $1,682/yr, and 5% annual appreciation supports $71,999 over five years. Five-year ROI reaches 151.99% and total cumulative return in cash sums $131,306. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,497/mo property income instead of your personal income.
Single Family
Built in 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77598, Webster, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,150 (100%) |
| Owner Occupied HU | 2,857 (20.2%) |
| Renter Occupied HU | 10,187 (72.0%) |
| Vacant Housing Units | 1,106 ( 7.8%) |
| Median Home Value | $278,550 |
| Average Home Value | $313,710 |
Housing Distribution
Address Breakdown
Residential
12,338
Single Family
3,195
Multi-Family
9,143
Businesses
1,767
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices