284 Don Reily DragLivingstonTX77351
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 Livingston at 284 Don Reily Drag, Livingston, TX, 77351 uses $54,698 cash to close to unlock $4,359/yr annual cash flow and $363/mo monthly cash flow. Total monthly income runs $1,537/mo, and a $808/mo payment keeps the spread at $363/mo. Purchase price stands at $165,000, and rental yield measures 11.18% with $1,537/mo rent. Return on cash invested shows 27.88% in year one, and 5% annual appreciation builds toward $45,586 over five years. Five-year ROI reaches 146.86% and total cumulative return in cash records $80,327. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,537/mo property income covering a $808/mo payment rather than investor’s personal income.
Single Family
Built in 1972
0.72 Acres 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 Barosh • Century 21 Realty Partners
Mls Name: HAR
Mls ID: #42809856