18119 Tenasserim Pine TrceRichmondTX77407
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 Richmond at 18119 Tenasserim Pine Trce, Richmond, TX, 77407 listed at $527,450 pairs $3,958/mo rent with a $2,582/mo payment to leave $143/mo cash flow. Total monthly income runs $3,958/mo, and annual cash flow reaches $1,712/yr on $173,531 cash to close. Return on cash invested measures 21.05% in year one, and rental yield registers 9% at a $527,450 basis. Equity gained on principal adds $3,404/yr, and annual property appreciation at 5% supports $145,725 by year five. Five-year ROI tracks 110.3% and total cumulative return in cash totals $191,398. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,958/mo property income relative to a $2,582/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
7,501 sqft lot
$N/A/sqft
$770 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paul Momoh • Meridian Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #60647443
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.