2820 Smith StOrangeTX77630
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 Orange at 2820 Smith St, Orange, TX, 77630 offers a 8.6% rental yield on a $232,900 purchase with $1,669/mo rent. Total monthly income registers $1,669/mo, and a $1,140/mo payment leaves $13/mo available for distribution. Annual cash flow reaches $153/yr on $77,206 to close, and return on cash invested stands at 20.11% in year one. Equity gained on principal adds $1,503/yr while 5% annual appreciation supports $64,346 over five years. Portfolio math shows five-year ROI at 105.11% and total cumulative return in cash at $81,149. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,669/mo property income against a $1,140/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77630, Orange, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,879 (100%) |
| Owner Occupied HU | 7,706 (55.5%) |
| Renter Occupied HU | 4,111 (29.6%) |
| Vacant Housing Units | 2,062 (14.9%) |
| Median Home Value | $215,485 |
| Average Home Value | $239,343 |
Housing Distribution
Address Breakdown
Residential
12,085
Single Family
10,962
Multi-Family
1,123
Businesses
903
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deborah Hughes • 2011 AMERICAN REAL ESTATE CO. LLC
Mls Name: HAR
Mls Provider:
Mls ID: #70779834
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.