28618 Islington DrHuffmanTX77336
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 Huffman at 28618 Islington Dr, Huffman, TX, 77336 uses $57,681 cash to close to unlock $1,692/yr annual cash flow and $141/mo monthly cash flow. Total monthly income runs $1,391/mo, and a $852/mo payment keeps the spread at $141/mo. Purchase price stands at $174,000, and rental yield measures 9.59% with $1,391/mo rent. Return on cash invested shows 22.84% in year one, and 5% annual appreciation builds toward $48,073 over five years. Five-year ROI reaches 119.86% and total cumulative return in cash records $69,137. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,391/mo property income covering a $852/mo payment rather than investor’s personal income.
Single Family
Built in 1978
5,501 sqft lot
$N/A/sqft
$148 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77336, Huffman, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,060 (100%) |
| Owner Occupied HU | 4,679 (77.2%) |
| Renter Occupied HU | 1,011 (16.7%) |
| Vacant Housing Units | 370 ( 6.1%) |
| Median Home Value | $364,627 |
| Average Home Value | $394,164 |
Housing Distribution
Address Breakdown
Residential
5,720
Single Family
5,405
Multi-Family
315
Businesses
371
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #50336937
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.