2402 Pine Cone DrKingwoodTX77339
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 Kingwood at 2402 Pine Cone Dr, Kingwood, TX, 77339 offers a 11.6% rental yield on a $236,500 purchase with $2,286/mo rent. Total monthly income registers $2,286/mo, and a $1,158/mo payment leaves $573/mo available for distribution. Annual cash flow reaches $6,876/yr on $78,400 to close, and return on cash invested stands at 28.68% in year one. Equity gained on principal adds $1,526/yr while 5% annual appreciation supports $65,341 over five years. Portfolio math shows five-year ROI at 151.33% and total cumulative return in cash at $118,639. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,286/mo property income against a $1,158/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
7,400 sqft lot
$N/A/sqft
$369 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77339, Humble, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,546 (100%) |
| Owner Occupied HU | 11,162 (57.1%) |
| Renter Occupied HU | 6,644 (34.0%) |
| Vacant Housing Units | 1,740 ( 8.9%) |
| Median Home Value | $311,098 |
| Average Home Value | $348,976 |
Housing Distribution
Address Breakdown
Residential
18,497
Single Family
12,198
Multi-Family
6,299
Businesses
1,507
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lauren Bubela • Loft Realty
Mls Name: HAR
Mls Provider:
Mls ID: #15027527
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.