2265 Woodside DrBeaumontTX77707
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 Beaumont at 2265 Woodside Dr, Beaumont, TX, 77707 priced at $150,000 converts $1,191/mo rent into $125/mo cash flow after a $734/mo obligation. Total monthly income equals $1,191/mo, and annual cash flow totals $1,494/yr on $49,725 invested. Return on cash invested prints 22.91% in year one, and rental yield reads 9.53% against a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation compiles into $41,442 by year five. Five-year ROI reaches 120.22% and total cumulative return in cash sums $59,778. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,191/mo property income covering a $734/mo payment, not borrower’s personal income.
Single Family
Built in 1978
6,699 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77707, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,203 (100%) |
| Owner Occupied HU | 4,603 (63.9%) |
| Renter Occupied HU | 2,004 (27.8%) |
| Vacant Housing Units | 596 ( 8.3%) |
| Median Home Value | $183,533 |
| Average Home Value | $233,570 |
Housing Distribution
Address Breakdown
Residential
7,103
Single Family
6,310
Multi-Family
793
Businesses
875
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Corey Block • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #35859415
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.