2615 Crystal Falls DrPearlandTX77584
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 Pearland at 2615 Crystal Falls Dr, Pearland, TX, 77584 generates $3,083/mo in rent and, after a $2,056/mo payment, leaves $2/mo in cash flow. Total monthly income is $3,083/mo, and annual cash flow is $27/yr on $139,226 invested. Return on cash invested sits at 19.93% in year one, and rental yield is 8.81% on a $419,989 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation builds toward $116,035 over five years. Five-year ROI reaches 104.47% and total cumulative return in cash sums $145,456. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,083/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,725 sqft lot
$N/A/sqft
$1,125 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tommy Pounds • Keller Williams Preferred
Mls Name: HAR
Mls Provider:
Mls ID: #45367601
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.