2018 Forest Garden DrKingwoodTX77345
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 Kingwood at 2018 Forest Garden Dr, Kingwood, TX, 77345 priced at $720,200 pairs $6,145/mo rent with $981/mo cash flow after a $3,525/mo payment. Total monthly income equals $6,145/mo, and annual cash flow comes to $11,767/yr on $236,946 invested. Return on cash invested is 25.03% in year one, and rental yield stands at 10.24% on a $720,200 basis. Equity gained on principal adds $4,647/yr, and 5% annual appreciation accumulates to $198,978 by year five. Five-year ROI measures 131.55% and total cumulative return in cash reaches $311,710. For financing, Ziffy Mortgage’s DSCR program evaluates $6,145/mo property income against a $3,525/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
0.35 Acres lot
$N/A/sqft
$43 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77345, Humble, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,429 (100%) |
| Owner Occupied HU | 8,026 (85.1%) |
| Renter Occupied HU | 1,093 (11.6%) |
| Vacant Housing Units | 310 ( 3.3%) |
| Median Home Value | $375,599 |
| Average Home Value | $423,057 |
Housing Distribution
Address Breakdown
Residential
9,848
Single Family
8,854
Multi-Family
994
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices