22324 Misty Woods 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
Rental property for sale in Porter at 22324 Misty Woods Ln, Porter, TX, 77365 generates $2,488/mo in rent and, after a $1,322/mo payment, leaves $463/mo in cash flow. Total monthly income is $2,488/mo, and annual cash flow is $5,558/yr on $89,505 invested. Return on cash invested sits at 26.12% in year one, and rental yield is 11.06% on a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 137.89% and total cumulative return in cash sums $123,421. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,488/mo property income rather than buyer’s personal income.
Townhouse
Built in 2018
3,485 sqft lot
$N/A/sqft
$790 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: Matthew Guzman • RE/MAX Universal
Mls Name: HAR
Mls Provider:
Mls ID: #77015103
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.