305 Harvest Lake DrSomervilleTX77879
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 Somerville at 305 Harvest Lake Dr, Somerville, TX, 77879 uses $92,389 cash to close to unlock $2,667/yr annual cash flow and $222/mo monthly cash flow. Total monthly income runs $2,269/mo, and a $1,364/mo payment keeps the spread at $222/mo. Purchase price stands at $278,700, and rental yield measures 9.77% with $2,269/mo rent. Return on cash invested shows 22.8% in year one, and 5% annual appreciation builds toward $77,000 over five years. Five-year ROI reaches 119.88% and total cumulative return in cash records $110,757. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,269/mo property income covering a $1,364/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$65 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Housing Distribution
Address Breakdown
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A