2505 Rockygate LnFriendswoodTX77546
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 Friendswood at 2505 Rockygate Ln, Friendswood, TX, 77546 at $624,500 posts ROI 28.2% with $1,394/mo cash flow from $5,944/mo rent. Total monthly income equals $5,944/mo, and annual cash flow records $16,732/yr on $205,461 to close. Return on cash invested measures 28.2% and rental yield reads 11.42% at the current $624,500. Equity gained on principal adds $4,030/yr, and 5% annual appreciation supports $172,538 by year five. Five-year ROI prints 148.75% and total cumulative return in cash totals $305,616.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,944/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2008
8,507 sqft lot
$N/A/sqft
$1,300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77546, Friendswood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,116 (100%) |
| Owner Occupied HU | 15,639 (74.1%) |
| Renter Occupied HU | 4,813 (22.8%) |
| Vacant Housing Units | 664 ( 3.1%) |
| Median Home Value | $384,019 |
| Average Home Value | $441,191 |
Housing Distribution
Address Breakdown
Residential
20,364
Single Family
17,359
Multi-Family
3,005
Businesses
1,330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Harding • RE/MAX Synergy
Mls Name: HAR
Mls Provider:
Mls ID: #76776287
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.