201 Rustic Oaks DrLeague CityTX77573
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
Rental property for sale in League City at 201 Rustic Oaks Dr, League City, TX, 77573 priced at $374,500 pairs $3,104/mo rent with $441/mo cash flow after a $1,833/mo payment. Total monthly income equals $3,104/mo, and annual cash flow comes to $5,290/yr on $124,147 invested. Return on cash invested is 24.17% in year one, and rental yield stands at 9.95% on a $374,500 basis. Equity gained on principal adds $2,417/yr, and 5% annual appreciation accumulates to $103,467 by year five. Five-year ROI measures 126.9% and total cumulative return in cash reaches $157,538. For financing, Ziffy Mortgage’s DSCR program evaluates $3,104/mo property income against a $1,833/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Wise • Stanfield Properties
Mls Name: HAR
Mls ID: #40031121