18103 Heaton DrHoustonTX77084
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 Houston at 18103 Heaton Dr, Houston, TX, 77084 priced at $370,990 pairs $4,156/mo rent with $1,441/mo cash flow after a $1,816/mo payment. Total monthly income equals $4,156/mo, and annual cash flow comes to $17,288/yr on $122,983 invested. Return on cash invested is 33.97% in year one, and rental yield stands at 13.44% on a $370,990 basis. Equity gained on principal adds $2,394/yr, and 5% annual appreciation accumulates to $102,498 by year five. Five-year ROI measures 179.71% and total cumulative return in cash reaches $221,008. For financing, Ziffy Mortgage’s DSCR program evaluates $4,156/mo property income against a $1,816/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
9,892 sqft lot
$N/A/sqft
$77 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77084, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 44,024 (100%) |
| Owner Occupied HU | 22,771 (51.7%) |
| Renter Occupied HU | 18,145 (41.2%) |
| Vacant Housing Units | 3,108 ( 7.1%) |
| Median Home Value | $272,729 |
| Average Home Value | $304,445 |
Housing Distribution
Address Breakdown
Residential
40,315
Single Family
27,843
Multi-Family
12,472
Businesses
2,662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Celeste Batres • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #70800944
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.