1902 Ruella LnPasadenaTX77502
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 Pasadena at 1902 Ruella Ln, Pasadena, TX, 77502 uses $77,869 cash to close to unlock $6,592/yr annual cash flow and $549/mo monthly cash flow. Total monthly income runs $2,220/mo, and a $1,150/mo payment keeps the spread at $549/mo. Purchase price stands at $234,900, and rental yield measures 11.34% with $2,220/mo rent. Return on cash invested shows 28.37% in year one, and 5% annual appreciation builds toward $64,899 over five years. Five-year ROI reaches 149.49% and total cumulative return in cash records $116,409. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,220/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Single Family
Built in 1957
8,197 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77502, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,260 (100%) |
| Owner Occupied HU | 6,980 (56.9%) |
| Renter Occupied HU | 4,498 (36.7%) |
| Vacant Housing Units | 782 ( 6.4%) |
| Median Home Value | $199,048 |
| Average Home Value | $215,271 |
Housing Distribution
Address Breakdown
Residential
12,039
Single Family
8,616
Multi-Family
3,423
Businesses
1,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lina Campbell • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #68516727
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.