1902 Port Royal DrHoustonTX77058
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 Houston at 1902 Port Royal Dr, Houston, TX, 77058 offers a 10.9% rental yield on a $582,500 purchase with $5,292/mo rent. Total monthly income registers $5,292/mo, and a $2,851/mo payment leaves $1,141/mo available for distribution. Annual cash flow reaches $13,687/yr on $191,643 to close, and return on cash invested stands at 27.2% in year one. Equity gained on principal adds $3,759/yr while 5% annual appreciation supports $160,934 over five years. Portfolio math shows five-year ROI at 143.16% and total cumulative return in cash at $274,357. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,292/mo property income against a $2,851/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
0.25 Acres lot
$N/A/sqft
$110 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77058, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,594 (100%) |
| Owner Occupied HU | 3,382 (31.9%) |
| Renter Occupied HU | 6,079 (57.4%) |
| Vacant Housing Units | 1,133 (10.7%) |
| Median Home Value | $306,272 |
| Average Home Value | $351,134 |
Housing Distribution
Address Breakdown
Residential
10,791
Single Family
2,819
Multi-Family
7,972
Businesses
1,562
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Harding • Call It Closed Int'l Realty
Mls Name: HAR
Mls Provider:
Mls ID: #61444614
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.