18122 Glenlyon DrRichmondTX77407
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt 1.57, 18122 Glenlyon Dr, Richmond, TX, 77407 in Richmond sits at the top of Ziffy Mortgage's DSCR coverage band, a significant advantage for non-U.S. buyers closing without domestic income documentation. Rental yield 8.3%. The 8.3% yield is backed by 5% annual appreciation projecting $165,493 in value gain, plus $5,517/yr in principal reduction. Total projected cumulative return: $203,848.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.5% |
| Monthly Cash Flow | $(508) | $285 |
City averages based on Richmond market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,224 |
| Total Monthly Debt Service | $4,412 |
| DSCR Ratio | 0.96x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2016
7,544 sqft lot
$N/A/sqft
$1,300 annually HOA
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
Single Family
Built in 2016
7,544 sqft lot
$N/A/sqft
$1,300 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dilipkumar Kapasi • MKD Realty Group LLC
Mls Name: HAR
Mls Provider:
Mls ID: #979563
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.