264 Pin OakLivingstonTX77351
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 Livingston at 264 Pin Oak, Livingston, TX, 77351 priced at $152,700 converts $1,877/mo rent into $762/mo cash flow after a $747/mo obligation. Total monthly income equals $1,877/mo, and annual cash flow totals $9,144/yr on $50,620 invested. Return on cash invested prints 37.97% in year one, and rental yield reads 14.75% against a $152,700 entry. Equity gained on principal adds $985/yr, while 5% annual appreciation compiles into $42,188 by year five. Five-year ROI reaches 201.17% and total cumulative return in cash sums $101,834. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,877/mo property income covering a $747/mo payment, not borrower’s personal income.
Single Family
Built in 2022
2,570 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77351, Livingston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,182 (100%) |
| Owner Occupied HU | 11,298 (58.9%) |
| Renter Occupied HU | 3,261 (17.0%) |
| Vacant Housing Units | 4,623 (24.1%) |
| Median Home Value | $218,385 |
| Average Home Value | $271,470 |
Housing Distribution
Address Breakdown
Residential
14,330
Single Family
13,418
Multi-Family
912
Businesses
1,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A