2205 Rain Melody LnHoustonTX77080
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 Houston at 2205 Rain Melody Ln, Houston, TX, 77080 uses $137,573 cash to close to unlock $1,521/yr annual cash flow and $127/mo monthly cash flow. Total monthly income runs $3,161/mo, and a $2,031/mo payment keeps the spread at $127/mo. Purchase price stands at $415,000, and rental yield measures 9.14% with $3,161/mo rent. Return on cash invested shows 21.01% in year one, and 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 110.24% and total cumulative return in cash records $151,665. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,161/mo property income covering a $2,031/mo payment rather than investor’s personal income.
Single Family
Built in 2025
1,441 sqft lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77080, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,672 (100%) |
| Owner Occupied HU | 7,781 (39.6%) |
| Renter Occupied HU | 10,027 (51.0%) |
| Vacant Housing Units | 1,864 ( 9.5%) |
| Median Home Value | $364,381 |
| Average Home Value | $391,262 |
Housing Distribution
Address Breakdown
Residential
18,132
Single Family
9,756
Multi-Family
8,376
Businesses
1,051
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sofia Rallis • Realm Real Estate Professionals - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #21011448
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.