3008 Thornwood DrPasadenaTX77503
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 Pasadena at 3008 Thornwood Dr, Pasadena, TX, 77503 listed at $229,300 pairs $2,532/mo rent with a $1,122/mo payment to leave $902/mo cash flow. Total monthly income runs $2,532/mo, and annual cash flow reaches $10,821/yr on $76,013 cash to close. Return on cash invested measures 34.14% in year one, and rental yield registers 13.25% at a $229,300 basis. Equity gained on principal adds $1,480/yr, and annual property appreciation at 5% supports $63,351 by year five. Five-year ROI tracks 180.4% and total cumulative return in cash totals $137,127. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,532/mo property income relative to a $1,122/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1955
7,623 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77503, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,114 (100%) |
| Owner Occupied HU | 4,458 (48.9%) |
| Renter Occupied HU | 4,023 (44.1%) |
| Vacant Housing Units | 633 ( 6.9%) |
| Median Home Value | $195,274 |
| Average Home Value | $270,564 |
Housing Distribution
Address Breakdown
Residential
8,690
Single Family
6,096
Multi-Family
2,594
Businesses
650
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices