21269 Bracewell RdBediasTX77831
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 21269 Bracewell Rd, Bedias, TX, 77831 offers a 10.67% rental yield on a $199,500 purchase with $1,774/mo rent. Total monthly income registers $1,774/mo, and a $976/mo payment leaves $356/mo available for distribution. Annual cash flow reaches $4,269/yr on $66,134 to close, and return on cash invested stands at 26.36% in year one. Equity gained on principal adds $1,287/yr while 5% annual appreciation supports $55,118 over five years. Portfolio math shows five-year ROI at 138.67% and total cumulative return in cash at $91,711. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,774/mo property income against a $976/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
5.36 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
Listed by: Virginia Price • Virginia Price Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #58633395
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.