2005 Worms StHoustonTX77020
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 2005 Worms St, Houston, TX, 77020 uses $69,615 cash to close to unlock $5,490/yr annual cash flow and $458/mo monthly cash flow. Total monthly income runs $1,951/mo, and a $1,028/mo payment keeps the spread at $458/mo. Purchase price stands at $210,000, and rental yield measures 11.15% with $1,951/mo rent. Return on cash invested shows 27.8% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 146.37% and total cumulative return in cash records $101,896. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,951/mo property income covering a $1,028/mo payment rather than investor’s personal income.
Single Family
Built in 2007
5,248 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77020, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,365 (100%) |
| Owner Occupied HU | 4,634 (44.7%) |
| Renter Occupied HU | 4,606 (44.4%) |
| Vacant Housing Units | 1,125 (10.9%) |
| Median Home Value | $166,126 |
| Average Home Value | $235,260 |
Housing Distribution
Address Breakdown
Residential
9,635
Single Family
8,495
Multi-Family
1,140
Businesses
1,009
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kandra Thompson • Keller Williams Realty Professionals
Mls Name: HAR
Mls Provider:
Mls ID: #60977183
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.