17326 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 17326 Heritage Bay Dr, Webster, TX, 77598 earns $518/mo cash flow from $2,360/mo rent with a $1,268/mo payment. Total monthly income totals $2,360/mo, and annual cash flow totals $6,215/yr on $85,859 capital. ROI tracks 27.15% on current figures, and rental yield reads 10.93% at a $259,000 purchase. Equity gained on principal adds $1,671/yr, and 5% annual appreciation supports $71,557 over five years. Five-year ROI reaches 142.87% and total cumulative return in cash sums $122,668. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,360/mo property income instead of your personal income.
Single Family
Built in 1976
7,588 sqft 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
Listed by: Cory Gutowski • Key 2 Texas Realty
Mls Name: HAR
Mls Provider:
Mls ID: #81788057
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.