22078 Grimes StBediasTX77831
Nearby investment properties with comparable rents
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 22078 Grimes St, Bedias, TX, 77831 at $105,000 posts ROI 35.05% with $439/mo cash flow from $1,186/mo rent. Total monthly income equals $1,186/mo, and annual cash flow records $5,271/yr on $34,808 to close. Return on cash invested measures 35.05% and rental yield reads 13.55% at the current $105,000. Equity gained on principal adds $678/yr, and 5% annual appreciation supports $29,010 by year five. Five-year ROI prints 185.38% and total cumulative return in cash totals $64,526.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,186/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1950
0.33 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
Listed by: Debbie Donahue • Remington Properties
Mls Name: HAR
Mls Provider:
Mls ID: #37246134
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.