25751 Garden LnClevelandTX77328
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 Cleveland at 25751 Garden Ln, Cleveland, TX, 77328 uses $41,438 cash to close to unlock $1,103/yr annual cash flow and $92/mo monthly cash flow. Total monthly income runs $983/mo, and a $612/mo payment keeps the spread at $92/mo. Purchase price stands at $125,000, and rental yield measures 9.44% with $983/mo rent. Return on cash invested shows 22.57% in year one, and 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 118.34% and total cumulative return in cash records $49,037. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $983/mo property income covering a $612/mo payment rather than investor’s personal income.
Manufactured
Built in 1992
0.34 Acres lot
$N/A/sqft
$24 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77328, Cleveland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,134 (100%) |
| Owner Occupied HU | 5,423 (76.0%) |
| Renter Occupied HU | 976 (13.7%) |
| Vacant Housing Units | 735 (10.3%) |
| Median Home Value | $258,796 |
| Average Home Value | $360,393 |
Housing Distribution
Address Breakdown
Residential
6,637
Single Family
6,636
Multi-Family
1
Businesses
328
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Evelyn Palacios-Torres • Key Realtors, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #21191686
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.