2081 Dillonwood CtKemahTX77565
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 Kemah at 2081 Dillonwood Ct, Kemah, TX, 77565 offers $4,872/mo rent that, after a $2,447/mo payment, leaves $1,267/mo cash flow. Total monthly income is $4,872/mo, and annual cash flow is $15,203/yr on $165,717 cash. Return on cash invested measures 29.08% in year one, and rental yield stands at 11.7% at a $499,900 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,113 by year five. Five-year ROI records 153.38% and total cumulative return in cash reaches $254,172. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,872/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
8,402 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77565, Kemah, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,959 (100%) |
| Owner Occupied HU | 2,585 (52.1%) |
| Renter Occupied HU | 1,769 (35.7%) |
| Vacant Housing Units | 605 (12.2%) |
| Median Home Value | $445,345 |
| Average Home Value | $564,393 |
Housing Distribution
Address Breakdown
Residential
3,887
Single Family
2,616
Multi-Family
1,271
Businesses
744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Jones • PRG, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #14200189
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.