21235 Memorial Vista DrHoustonTX77073
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 Houston at 21235 Memorial Vista Dr, Houston, TX, 77073 offers $2,160/mo rent that, after a $1,232/mo payment, leaves $370/mo cash flow. Total monthly income is $2,160/mo, and annual cash flow is $4,441/yr on $83,430 cash. Return on cash invested measures 25.23% in year one, and rental yield stands at 10.3% at a $251,675 entry. Equity gained on principal adds $1,624/yr while 5% annual appreciation compounds into $69,533 by year five. Five-year ROI records 132.67% and total cumulative return in cash reaches $110,684. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,160/mo property income versus a $1,232/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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