2806 Pearl StLiverpoolTX77577
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
Investment property for sale in Liverpool at 2806 Pearl St, Liverpool, TX, 77577 offers a 9.28% rental yield on a $170,000 purchase with $1,315/mo rent. Total monthly income registers $1,315/mo, and a $832/mo payment leaves $106/mo available for distribution. Annual cash flow reaches $1,274/yr on $56,355 to close, and return on cash invested stands at 22.17% in year one. Equity gained on principal adds $1,097/yr while 5% annual appreciation supports $46,968 over five years. Portfolio math shows five-year ROI at 116.26% and total cumulative return in cash at $65,517. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,315/mo property income against a $832/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1982
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77577, Liverpool, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 624 (100%) |
| Owner Occupied HU | 444 (71.2%) |
| Renter Occupied HU | 67 (10.7%) |
| Vacant Housing Units | 113 (18.1%) |
| Median Home Value | $397,222 |
| Average Home Value | $338,260 |
Housing Distribution
Address Breakdown
Residential
547
Single Family
547
Multi-Family
0
Businesses
43
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices