3100 Waxwing DrBrookshireTX77423
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 3100 Waxwing Dr, Brookshire, TX, 77423 in Brookshire: $2,646/mo in rent, $739/mo net, 12.21% gross yield, all on a $259,985 acquisition. The 2.26 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $71,829 in value, and $2,394/yr in principal paydown steadily builds equity. Projected total cumulative return: $147,460.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.2% | 6.2% |
| Monthly Cash Flow | $739 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,646 |
| Total Monthly Debt Service | $1,804 |
| DSCR Ratio | 1.47x |
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.
Single Family
Built in 2025
5,401 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Housing Distribution
Address Breakdown
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
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
Single Family
Built in 2025
5,401 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Housing Distribution
Address Breakdown
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #58403084
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.