2055 Highway 87Crystal BeachTX77650
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 Crystal Beach at 2055 Highway 87, Crystal Beach, TX, 77650 earns $526/mo cash flow from $2,695/mo rent with a $1,493/mo payment. Total monthly income totals $2,695/mo, and annual cash flow totals $6,311/yr on $101,108 capital. ROI tracks 26.15% on current figures, and rental yield reads 10.6% at a $305,000 purchase. Equity gained on principal adds $1,968/yr, and 5% annual appreciation supports $84,266 over five years. Five-year ROI reaches 137.52% and total cumulative return in cash sums $139,042. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,695/mo property income instead of your personal income.
Single Family
Built in 1996
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jamie McMartin • Compass RE Texas, LLC - West Houston
Mls Name: HAR
Mls ID: #67442879