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 offers $1,447/mo rent that, after a $930/mo payment, leaves $96/mo cash flow. Total monthly income is $1,447/mo, and annual cash flow is $1,150/yr on $62,985 cash. Return on cash invested measures 21.73% in year one, and rental yield stands at 9.14% at a $189,999 entry. Equity gained on principal adds $1,226/yr while 5% annual appreciation compounds into $52,493 by year five. Five-year ROI records 113.84% and total cumulative return in cash reaches $71,700. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,447/mo property income versus a $930/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
2,556 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: Cynthia Vasquez • Connect Realty.com
Mls Name: HAR
Mls ID: #68721600