2618 Dawn RiverPearlandTX77581
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 2618 Dawn River, Pearland, TX, 77581 priced at $404,900 pairs $3,743/mo rent with $863/mo cash flow after a $1,982/mo payment. Total monthly income equals $3,743/mo, and annual cash flow comes to $10,362/yr on $134,224 invested. Return on cash invested is 27.63% in year one, and rental yield stands at 11.09% on a $404,900 basis. Equity gained on principal adds $2,613/yr, and 5% annual appreciation accumulates to $111,866 by year five. Five-year ROI measures 145.46% and total cumulative return in cash reaches $195,246. For financing, Ziffy Mortgage’s DSCR program evaluates $3,743/mo property income against a $1,982/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
8,659 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77581, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,504 (100%) |
| Owner Occupied HU | 13,926 (75.3%) |
| Renter Occupied HU | 3,712 (20.1%) |
| Vacant Housing Units | 866 ( 4.7%) |
| Median Home Value | $351,364 |
| Average Home Value | $371,871 |
Housing Distribution
Address Breakdown
Residential
18,020
Single Family
15,010
Multi-Family
3,010
Businesses
1,581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edward McClintick • Joseph Walter Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1838719
Disclaimer: IDX information is provided exclusively for 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.