204 Pine Bend CtClevelandTX77327
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 Cleveland at 204 Pine Bend Ct, Cleveland, TX, 77327 offers a 11.34% rental yield on a $143,999 purchase with $1,361/mo rent. Total monthly income registers $1,361/mo, and a $705/mo payment leaves $337/mo available for distribution. Annual cash flow reaches $4,042/yr on $47,736 to close, and return on cash invested stands at 28.38% in year one. Equity gained on principal adds $929/yr while 5% annual appreciation supports $39,784 over five years. Portfolio math shows five-year ROI at 149.49% and total cumulative return in cash at $71,358. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,361/mo property income against a $705/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77327, Cleveland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,928 (100%) |
| Owner Occupied HU | 11,362 (71.3%) |
| Renter Occupied HU | 2,751 (17.3%) |
| Vacant Housing Units | 1,815 (11.4%) |
| Median Home Value | $198,690 |
| Average Home Value | $213,135 |
Housing Distribution
Address Breakdown
Residential
17,794
Single Family
17,296
Multi-Family
498
Businesses
630
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gloria Nieto • Coldwell Banker Realty - Greater Northwest
Mls Name: HAR
Mls Provider:
Mls ID: #39271578
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.