2535 J R DrManvelTX77578
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 Manvel at 2535 J R Dr, Manvel, TX, 77578 earns $581/mo cash flow from $3,422/mo rent with a $1,855/mo payment. Total monthly income totals $3,422/mo, and annual cash flow totals $6,969/yr on $125,639 capital. ROI tracks 25.46% on current figures, and rental yield reads 10.83% at a $379,000 purchase. Equity gained on principal adds $2,446/yr, and 5% annual appreciation supports $104,711 over five years. Five-year ROI reaches 134.31% and total cumulative return in cash sums $168,743. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,422/mo property income instead of your personal income.
Single Family
Built in 2012
6,599 sqft lot
$N/A/sqft
$450 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Housing Distribution
Address Breakdown
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lili Wu • Forever Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #19889081
Disclaimer: Copyright 2024, 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.