21119 N Basildon CtHoustonTX77073
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 Houston at 21119 N Basildon Ct, Houston, TX, 77073 uses $77,538 cash to close to unlock $8,382/yr annual cash flow and $699/mo monthly cash flow. Total monthly income runs $2,395/mo, and a $1,145/mo payment keeps the spread at $699/mo. Purchase price stands at $233,900, and rental yield measures 12.29% with $2,395/mo rent. Return on cash invested shows 30.72% in year one, and 5% annual appreciation builds toward $64,622 over five years. Five-year ROI reaches 162.23% and total cumulative return in cash records $125,791. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,395/mo property income covering a $1,145/mo payment rather than investor’s personal income.
Single Family
Built in 2004
6,721 sqft lot
$N/A/sqft
$33 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77073, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,781 (100%) |
| Owner Occupied HU | 8,928 (53.2%) |
| Renter Occupied HU | 6,564 (39.1%) |
| Vacant Housing Units | 1,289 ( 7.7%) |
| Median Home Value | $211,779 |
| Average Home Value | $253,934 |
Housing Distribution
Address Breakdown
Residential
14,839
Single Family
11,089
Multi-Family
3,750
Businesses
810
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices