2604 Holly AvePasadenaTX77502
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
Rental property for sale in Pasadena at 2604 Holly Ave, Pasadena, TX, 77502 priced at $269,990 pairs $2,143/mo rent with $224/mo cash flow after a $1,321/mo payment. Total monthly income equals $2,143/mo, and annual cash flow comes to $2,682/yr on $89,502 invested. Return on cash invested is 22.91% in year one, and rental yield stands at 9.52% on a $269,990 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,593 by year five. Five-year ROI measures 120.14% and total cumulative return in cash reaches $107,530. For financing, Ziffy Mortgage’s DSCR program evaluates $2,143/mo property income against a $1,321/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1949
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77502, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,260 (100%) |
| Owner Occupied HU | 6,980 (56.9%) |
| Renter Occupied HU | 4,498 (36.7%) |
| Vacant Housing Units | 782 ( 6.4%) |
| Median Home Value | $199,048 |
| Average Home Value | $215,271 |
Housing Distribution
Address Breakdown
Residential
12,039
Single Family
8,616
Multi-Family
3,423
Businesses
1,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Vela • Realty Associates
Mls Name: HAR
Mls Provider:
Mls ID: #93386738
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.