2728 GillespieCrystal BeachTX77650
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
Total monthly income runs $3,992/mo, and a $6,240/mo payment. Purchase price stands at $1,275,000, and rental yield measures 3.76% with $3,992/mo rent. Return on cash invested shows 5.63% in year one, and 5% annual appreciation builds toward $352,259 over five years. Five-year ROI reaches 27.41% and total cumulative return in cash records $113,222. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,992/mo property income covering a $6,240/mo payment rather than investor’s personal income.
Single Family
Built in 2009
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelly Stewart • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls ID: #33097459