2045 Regent StBeaumontTX77703
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 2045 Regent St, Beaumont, TX, 77703 in Beaumont is a conservative rental investment at $239,900. Rental yield 6.9%. A 1.28 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $66,280; $2,210/yr in principal paydown supplements. Total projected return: $67,977.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 6.2% |
| Monthly Cash Flow | $(376) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,380 |
| Total Monthly Debt Service | $1,661 |
| DSCR Ratio | 0.83x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77703, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,499 (100%) |
| Owner Occupied HU | 2,363 (43.0%) |
| Renter Occupied HU | 2,345 (42.6%) |
| Vacant Housing Units | 791 (14.4%) |
| Median Home Value | $100,703 |
| Average Home Value | $148,128 |
Housing Distribution
Address Breakdown
Residential
5,894
Single Family
4,582
Multi-Family
1,312
Businesses
457
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77703, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,499 (100%) |
| Owner Occupied HU | 2,363 (43.0%) |
| Renter Occupied HU | 2,345 (42.6%) |
| Vacant Housing Units | 791 (14.4%) |
| Median Home Value | $100,703 |
| Average Home Value | $148,128 |
Housing Distribution
Address Breakdown
Residential
5,894
Single Family
4,582
Multi-Family
1,312
Businesses
457
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices