23214 W Heritage Oaks DrPorterTX77365
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 23214 W Heritage Oaks Dr, Porter, TX, 77365 offers a 11.12% rental yield on a $199,990 purchase with $1,853/mo rent. Total monthly income registers $1,853/mo, and a $979/mo payment leaves $431/mo available for distribution. Annual cash flow reaches $5,168/yr on $66,297 to close, and return on cash invested stands at 27.7% in year one. Equity gained on principal adds $1,291/yr while 5% annual appreciation supports $55,254 over five years. Portfolio math shows five-year ROI at 145.86% and total cumulative return in cash at $96,701. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,853/mo property income against a $979/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2014
0.50 Acres lot
$N/A/sqft
No 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: #77710967
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.