302 Eado Park CirHoustonTX77020
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 Houston at 302 Eado Park Cir, Houston, TX, 77020 offers a 8.9% rental yield on a $434,500 purchase with $3,222/mo rent. Total monthly income registers $3,222/mo, and a $2,127/mo payment leaves $132/mo available for distribution. Annual cash flow reaches $1,582/yr on $144,037 to close, and return on cash invested stands at 21.01% in year one. Equity gained on principal adds $2,804/yr while 5% annual appreciation supports $120,044 over five years. Portfolio math shows five-year ROI at 109.93% and total cumulative return in cash at $158,339. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,222/mo property income against a $2,127/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
1,785 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77020, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,365 (100%) |
| Owner Occupied HU | 4,634 (44.7%) |
| Renter Occupied HU | 4,606 (44.4%) |
| Vacant Housing Units | 1,125 (10.9%) |
| Median Home Value | $166,126 |
| Average Home Value | $235,260 |
Housing Distribution
Address Breakdown
Residential
9,635
Single Family
8,495
Multi-Family
1,140
Businesses
1,009
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices