2815 Mayflower Landing CtWebsterTX77598
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 Webster at 2815 Mayflower Landing Ct, Webster, TX, 77598 offers a 10.01% rental yield on a $284,900 purchase with $2,377/mo rent. Total monthly income registers $2,377/mo, and a $1,394/mo payment leaves $351/mo available for distribution. Annual cash flow reaches $4,218/yr on $94,444 to close, and return on cash invested stands at 24.37% in year one. Equity gained on principal adds $1,838/yr while 5% annual appreciation supports $78,713 over five years. Portfolio math shows five-year ROI at 128.01% and total cumulative return in cash at $120,899. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,377/mo property income against a $1,394/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1977
7,474 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77598, Webster, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,150 (100%) |
| Owner Occupied HU | 2,857 (20.2%) |
| Renter Occupied HU | 10,187 (72.0%) |
| Vacant Housing Units | 1,106 ( 7.8%) |
| Median Home Value | $278,550 |
| Average Home Value | $313,710 |
Housing Distribution
Address Breakdown
Residential
12,338
Single Family
3,195
Multi-Family
9,143
Businesses
1,767
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices