23919 Villa Lisa DrRichmondTX77406
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 Richmond at 23919 Villa Lisa Dr, Richmond, TX, 77406 earns $547/mo cash flow from $3,380/mo rent with a $1,950/mo payment. Total monthly income totals $3,380/mo, and annual cash flow totals $6,560/yr on $132,103 capital. ROI tracks 24.87% on current figures, and rental yield reads 10.18% at a $398,500 purchase. Equity gained on principal adds $2,571/yr, and 5% annual appreciation supports $110,098 over five years. Five-year ROI reaches 130.68% and total cumulative return in cash sums $172,633. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,380/mo property income instead of your personal income.
Single Family
Built in 2017
6,555 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,399 (100%) |
| Owner Occupied HU | 20,904 (79.2%) |
| Renter Occupied HU | 3,892 (14.7%) |
| Vacant Housing Units | 1,603 ( 6.1%) |
| Median Home Value | $456,400 |
| Average Home Value | $519,922 |
Housing Distribution
Address Breakdown
Residential
23,639
Single Family
21,386
Multi-Family
2,253
Businesses
1,062
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices