213 Jim Hall LnNew WaverlyTX77358
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 New Waverly at 213 Jim Hall Ln, New Waverly, TX, 77358 with 5% annual appreciation on a $470,000 basis while $3,631/mo rent supports operations. Total monthly income totals $3,631/mo and a $2,300/mo payment preserves $289/mo for cash returns. Annual cash flow comes to $3,470/yr on $155,805 deployed, and return on cash invested reaches 22.14% in year one. Equity gained on principal adds $3,033/yr, and five-year appreciation sums $129,852 alongside rental yield of 9.27%. Five-year ROI measures 116.02% and total cumulative return in cash totals $180,765.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,631/mo property income versus a $2,300/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77358, New Waverly, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,582 (100%) |
| Owner Occupied HU | 1,737 (67.3%) |
| Renter Occupied HU | 402 (15.6%) |
| Vacant Housing Units | 443 (17.2%) |
| Median Home Value | $249,672 |
| Average Home Value | $390,974 |
Housing Distribution
Address Breakdown
Residential
2,097
Single Family
2,047
Multi-Family
50
Businesses
230
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Clarissa Michaels • C & S Premier Realty
Mls Name: HAR
Mls ID: #73260085