21234 Harrison DrBediasTX77831
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 Bedias at 21234 Harrison Dr, Bedias, TX, 77831 listed at $225,000 pairs $1,784/mo rent with a $1,101/mo payment to leave $184/mo cash flow. Total monthly income runs $1,784/mo, and annual cash flow reaches $2,211/yr on $74,588 cash to close. Return on cash invested measures 22.87% in year one, and rental yield registers 9.51% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 119.98% and total cumulative return in cash totals $89,493. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,784/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77831, Bedias, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,897 (100%) |
| Owner Occupied HU | 1,296 (68.3%) |
| Renter Occupied HU | 201 (10.6%) |
| Vacant Housing Units | 400 (21.1%) |
| Median Home Value | $248,077 |
| Average Home Value | $289,130 |
Housing Distribution
Address Breakdown
Residential
1,434
Single Family
1,434
Multi-Family
0
Businesses
52
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices