177 Navaho TrlTrinityTX75862
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 Trinity at 177 Navaho Trl, Trinity, TX, 75862 generates $923/mo in rent and, after a $562/mo payment, leaves $107/mo in cash flow. Total monthly income is $923/mo, and annual cash flow is $1,278/yr on $38,056 invested. Return on cash invested sits at 23.27% in year one, and rental yield is 9.65% on a $114,800 entry. Equity gained on principal adds $741/yr, while 5% annual appreciation builds toward $31,717 over five years. Five-year ROI reaches 122.11% and total cumulative return in cash sums $46,471. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $923/mo property income rather than buyer’s personal income.
Manufactured
Built in 2022
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75862, Trinity, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,032 (100%) |
| Owner Occupied HU | 3,349 (55.5%) |
| Renter Occupied HU | 866 (14.4%) |
| Vacant Housing Units | 1,817 (30.1%) |
| Median Home Value | $137,235 |
| Average Home Value | $187,427 |
Housing Distribution
Address Breakdown
Residential
4,609
Single Family
4,609
Multi-Family
0
Businesses
253
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dorothy Roberts • Creekwood Realty
Mls Name: HAR
Mls Provider:
Mls ID: #83128029
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.