2602 Pilgrims Point DrWebsterTX77598
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 Webster at 2602 Pilgrims Point Dr, Webster, TX, 77598 listed at $280,000 pairs $3,392/mo rent with a $1,370/mo payment to leave $1,401/mo cash flow. Total monthly income runs $3,392/mo, and annual cash flow reaches $16,816/yr on $92,820 cash to close. Return on cash invested measures 38.03% in year one, and rental yield registers 14.54% at a $280,000 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,359 by year five. Five-year ROI tracks 201.24% and total cumulative return in cash totals $186,789. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,392/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1978
9,626 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77598, Webster, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,150 (100%) |
| Owner Occupied HU | 2,857 (20.2%) |
| Renter Occupied HU | 10,187 (72.0%) |
| Vacant Housing Units | 1,106 ( 7.8%) |
| Median Home Value | $278,550 |
| Average Home Value | $313,710 |
Housing Distribution
Address Breakdown
Residential
12,338
Single Family
3,195
Multi-Family
9,143
Businesses
1,767
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices