213 Heartfield LnSmith PointTX77514
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 Smith Point at 213 Heartfield Ln, Smith Point, TX, 77514 priced at $299,000 pairs $2,203/mo rent with $77/mo cash flow after a $1,463/mo payment. Total monthly income equals $2,203/mo, and annual cash flow comes to $927/yr on $99,119 invested. Return on cash invested is 20.84% in year one, and rental yield stands at 8.84% on a $299,000 basis. Equity gained on principal adds $1,929/yr, and 5% annual appreciation accumulates to $82,608 by year five. Five-year ROI measures 109.1% and total cumulative return in cash reaches $108,142. For financing, Ziffy Mortgage’s DSCR program evaluates $2,203/mo property income against a $1,463/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
9,801 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77514, Anahuac, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,398 (100%) |
| Owner Occupied HU | 1,734 (72.3%) |
| Renter Occupied HU | 348 (14.5%) |
| Vacant Housing Units | 316 (13.2%) |
| Median Home Value | $228,603 |
| Average Home Value | $260,859 |
Housing Distribution
Address Breakdown
Residential
1,278
Single Family
1,278
Multi-Family
0
Businesses
162
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Franklin • Fathom Realty
Mls Name: HAR
Mls ID: #85089817