1735 Revolution WayMissouri 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 1735 Revolution Way, Missouri City, TX, 77489 earns $12/mo cash flow from $2,490/mo rent with a $1,706/mo payment. Total monthly income totals $2,490/mo, and annual cash flow totals $138/yr on $115,524 capital. ROI tracks 20.03% on current figures, and rental yield reads 8.57% at a $348,490 purchase. Equity gained on principal adds $2,249/yr, and 5% annual appreciation supports $96,281 over five years. Five-year ROI reaches 104.7% and total cumulative return in cash sums $120,956. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,490/mo property income instead of your personal income.
Single Family
Built in 2025
N/A 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: Shazib Iqbal • D.R. Horton - Texas, LTD
Mls Name: HAR
Mls ID: #55014978