1903 Wagon Gap TrlHoustonTX77090
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 1903 Wagon Gap Trl, Houston, TX, 77090 earns $222/mo cash flow from $2,959/mo rent with a $1,884/mo payment. Total monthly income totals $2,959/mo, and annual cash flow totals $2,659/yr on $127,628 capital. ROI tracks 21.99% on current figures, and rental yield reads 9.22% at a $385,000 purchase. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,368 over five years. Five-year ROI reaches 115.24% and total cumulative return in cash sums $147,082. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,959/mo property income instead of your personal income.
Single Family
Built in 1976
8,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77090, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,017 (100%) |
| Owner Occupied HU | 4,192 (23.3%) |
| Renter Occupied HU | 11,791 (65.4%) |
| Vacant Housing Units | 2,034 (11.3%) |
| Median Home Value | $260,624 |
| Average Home Value | $288,247 |
Housing Distribution
Address Breakdown
Residential
17,384
Single Family
5,094
Multi-Family
12,290
Businesses
1,463
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hafeeza Shaik • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #32607504
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.