20026 Rustlewood DrHumbleTX77338
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 Humble at 20026 Rustlewood Dr, Humble, TX, 77338 earns $538/mo cash flow from $1,958/mo rent with a $964/mo payment. Total monthly income totals $1,958/mo, and annual cash flow totals $6,450/yr on $65,272 capital. ROI tracks 29.79% on current figures, and rental yield reads 11.93% at a $196,900 purchase. Equity gained on principal adds $1,271/yr, and 5% annual appreciation supports $54,400 over five years. Five-year ROI reaches 157.22% and total cumulative return in cash sums $102,619. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,958/mo property income instead of your personal income.
Single Family
Built in 1982
6,316 sqft lot
$N/A/sqft
$20 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77338, Humble, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,259 (100%) |
| Owner Occupied HU | 8,544 (49.5%) |
| Renter Occupied HU | 7,428 (43.0%) |
| Vacant Housing Units | 1,287 ( 7.5%) |
| Median Home Value | $260,461 |
| Average Home Value | $283,669 |
Housing Distribution
Address Breakdown
Residential
16,908
Single Family
11,771
Multi-Family
5,137
Businesses
1,942
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices