1822 Wayside DrTexas CityTX77590
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 Texas City at 1822 Wayside Dr, Texas City, TX, 77590 earns $69/mo cash flow from $922/mo rent with a $587/mo payment. Total monthly income totals $922/mo, and annual cash flow totals $828/yr on $39,780 capital. ROI tracks 21.99% on current figures, and rental yield reads 9.22% at a $120,000 purchase. Equity gained on principal adds $774/yr, and 5% annual appreciation supports $33,154 over five years. Five-year ROI reaches 115.19% and total cumulative return in cash sums $45,823. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $922/mo property income instead of your personal income.
Single Family
Built in 1977
6,899 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77590, Texas City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,040 (100%) |
| Owner Occupied HU | 6,797 (52.1%) |
| Renter Occupied HU | 5,265 (40.4%) |
| Vacant Housing Units | 978 ( 7.5%) |
| Median Home Value | $181,551 |
| Average Home Value | $254,427 |
Housing Distribution
Address Breakdown
Residential
12,203
Single Family
9,405
Multi-Family
2,798
Businesses
775
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Warren Colbert • Real Broker, LLC
Mls Name: HAR
Mls ID: #41408805