2002 Spyglass DrNavasotaTX77868
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 Navasota at 2002 Spyglass Dr, Navasota, TX, 77868 uses $91,159 cash to close to unlock $23,647/yr annual cash flow and $1,971/mo monthly cash flow. Total monthly income runs $3,947/mo, and a $1,346/mo payment keeps the spread at $1,971/mo. Purchase price stands at $274,990, and rental yield measures 17.22% with $3,947/mo rent. Return on cash invested shows 45.85% in year one, and 5% annual appreciation builds toward $75,975 over five years. Five-year ROI reaches 243.26% and total cumulative return in cash records $221,756. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,947/mo property income covering a $1,346/mo payment rather than investor’s personal income.
Single Family
Built in 2024
7,850 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Turner • Century Communities
Mls Name: HAR
Mls Provider:
Mls ID: #69475217
Disclaimer: Copyright 2024, 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.