2934 Heritage Colony DrWebsterTX77598
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
Rental property for sale in Webster at 2934 Heritage Colony Dr, Webster, TX, 77598 priced at $265,000 pairs $2,273/mo rent with $375/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,273/mo, and annual cash flow comes to $4,498/yr on $87,848 invested. Return on cash invested is 25.03% in year one, and rental yield stands at 10.29% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 131.58% and total cumulative return in cash reaches $115,587. For financing, Ziffy Mortgage’s DSCR program evaluates $2,273/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
7,474 sqft lot
$N/A/sqft
$165 annually 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
Listed by: Josue Cruz • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #53517421
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.