3001 Murworth Dr UNIT 1104HoustonTX77025
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 3001 Murworth Dr UNIT 1104, Houston, TX, 77025 in Houston is straightforward: $256,500 in, $2,426/mo in rent, $227/mo out after debt service. The 11.35% gross yield and 2.10 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $70,866 by year five. With $2,362/yr in principal equity, the total cumulative return is projected at $114,588.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.2% |
| Monthly Cash Flow | $227 | $450 |
City averages based on Houston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,426 |
| Total Monthly Debt Service | $2,097 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2006
3.75 Acres lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77025, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 5,713 (34.0%) |
| Renter Occupied HU | 8,672 (51.5%) |
| Vacant Housing Units | 2,440 (14.5%) |
| Median Home Value | $560,714 |
| Average Home Value | $703,232 |
Housing Distribution
Address Breakdown
Residential
15,487
Single Family
7,493
Multi-Family
7,994
Businesses
695
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
Condo
Built in 2006
3.75 Acres lot
$N/A/sqft
$375 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77025, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 5,713 (34.0%) |
| Renter Occupied HU | 8,672 (51.5%) |
| Vacant Housing Units | 2,440 (14.5%) |
| Median Home Value | $560,714 |
| Average Home Value | $703,232 |
Housing Distribution
Address Breakdown
Residential
15,487
Single Family
7,493
Multi-Family
7,994
Businesses
695
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices