21333 Heritage Forest LnPorterTX77365
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 Porter at 21333 Heritage Forest Ln, Porter, TX, 77365 uses $89,505 cash to close to unlock $5,684/yr annual cash flow and $474/mo monthly cash flow. Total monthly income runs $2,465/mo, and a $1,322/mo payment keeps the spread at $474/mo. Purchase price stands at $269,999, and rental yield measures 10.96% with $2,465/mo rent. Return on cash invested shows 26.26% in year one, and 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 138.47% and total cumulative return in cash records $123,937. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,465/mo property income covering a $1,322/mo payment rather than investor’s personal income.
Single Family
Built in 2006
8,137 sqft lot
$N/A/sqft
$850 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77365, Porter, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,096 (100%) |
| Owner Occupied HU | 13,667 (71.6%) |
| Renter Occupied HU | 4,269 (22.4%) |
| Vacant Housing Units | 1,160 ( 6.1%) |
| Median Home Value | $324,501 |
| Average Home Value | $369,441 |
Housing Distribution
Address Breakdown
Residential
18,075
Single Family
16,452
Multi-Family
1,623
Businesses
850
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joanna Tracy • Doug Erdy Group
Mls Name: HAR
Mls Provider:
Mls ID: #59393293
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.