177 Nugent DrLivingstonTX77351
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 Livingston at 177 Nugent Dr, Livingston, TX, 77351 uses $41,073 cash to close to unlock $6,356/yr annual cash flow and $530/mo monthly cash flow. Total monthly income runs $1,417/mo, and a $606/mo payment keeps the spread at $530/mo. Purchase price stands at $123,900, and rental yield measures 13.72% with $1,417/mo rent. Return on cash invested shows 35.38% in year one, and 5% annual appreciation builds toward $34,231 over five years. Five-year ROI reaches 187.15% and total cumulative return in cash records $76,868. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,417/mo property income covering a $606/mo payment rather than investor’s personal income.
Manufactured
Built in 1980
0.40 Acres lot
$N/A/sqft
$80 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77351, Livingston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,182 (100%) |
| Owner Occupied HU | 11,298 (58.9%) |
| Renter Occupied HU | 3,261 (17.0%) |
| Vacant Housing Units | 4,623 (24.1%) |
| Median Home Value | $218,385 |
| Average Home Value | $271,470 |
Housing Distribution
Address Breakdown
Residential
14,330
Single Family
13,418
Multi-Family
912
Businesses
1,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristina Smitha • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #80154462
Disclaimer: Copyright 2024, 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.