1731 Gray Hawk DrMissouri CityTX77489
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 1731 Gray Hawk Dr, Missouri City, TX, 77489 uses $102,765 cash to close to unlock $4,462/yr annual cash flow and $372/mo monthly cash flow. Total monthly income runs $2,576/mo, and a $1,517/mo payment keeps the spread at $372/mo. Purchase price stands at $310,000, and rental yield measures 9.97% with $2,576/mo rent. Return on cash invested shows 24.25% in year one, and 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 127.32% and total cumulative return in cash records $130,843. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,576/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 2021
5,214 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77489, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,391 (100%) |
| Owner Occupied HU | 9,634 (71.9%) |
| Renter Occupied HU | 3,323 (24.8%) |
| Vacant Housing Units | 434 ( 3.2%) |
| Median Home Value | $218,009 |
| Average Home Value | $246,764 |
Housing Distribution
Address Breakdown
Residential
13,210
Single Family
12,553
Multi-Family
657
Businesses
646
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joshua Want • Corcoran Genesis
Mls Name: HAR
Mls ID: #70767032