185 Rustic WayLivingstonTX77351
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 185 Rustic Way, Livingston, TX, 77351 uses $57,416 cash to close to unlock $3,529/yr annual cash flow and $294/mo monthly cash flow. Total monthly income runs $1,576/mo, and a $848/mo payment keeps the spread at $294/mo. Purchase price stands at $173,200, and rental yield measures 10.92% with $1,576/mo rent. Return on cash invested shows 26.06% in year one, and 5% annual appreciation builds toward $47,852 over five years. Five-year ROI reaches 137.45% and total cumulative return in cash records $78,918. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,576/mo property income covering a $848/mo payment rather than investor’s personal income.
Single Family
Built in 2005
0.60 Acres lot
$N/A/sqft
$50 monthly 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A