31 Hearthwick RdTomballTX77375
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 Tomball at 31 Hearthwick Rd, Tomball, TX, 77375 priced at $450,000 converts $3,727/mo rent into $527/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,727/mo, and annual cash flow totals $6,318/yr on $149,175 invested. Return on cash invested prints 24.14% in year one, and rental yield reads 9.94% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 126.77% and total cumulative return in cash sums $189,102. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,727/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2010
7,505 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77375, Tomball, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,379 (100%) |
| Owner Occupied HU | 17,503 (69.0%) |
| Renter Occupied HU | 6,631 (26.1%) |
| Vacant Housing Units | 1,245 ( 4.9%) |
| Median Home Value | $348,167 |
| Average Home Value | $427,152 |
Housing Distribution
Address Breakdown
Residential
26,489
Single Family
20,731
Multi-Family
5,758
Businesses
1,895
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices