311 White Bass LnLivingstonTX77351
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 Livingston at 311 White Bass Ln, Livingston, TX, 77351 priced at $114,500 pairs $893/mo rent with $77/mo cash flow after a $560/mo payment. Total monthly income equals $893/mo, and annual cash flow comes to $920/yr on $37,957 invested. Return on cash invested is 22.33% in year one, and rental yield stands at 9.36% on a $114,500 basis. Equity gained on principal adds $739/yr, and 5% annual appreciation accumulates to $31,634 by year five. Five-year ROI measures 117.12% and total cumulative return in cash reaches $44,456. For financing, Ziffy Mortgage’s DSCR program evaluates $893/mo property income against a $560/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
6,708 sqft lot
$N/A/sqft
$30 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77351, Livingston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,182 (100%) |
| Owner Occupied HU | 11,298 (58.9%) |
| Renter Occupied HU | 3,261 (17.0%) |
| Vacant Housing Units | 4,623 (24.1%) |
| Median Home Value | $218,385 |
| Average Home Value | $271,470 |
Housing Distribution
Address Breakdown
Residential
14,330
Single Family
13,418
Multi-Family
912
Businesses
1,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paige Carsten • RE/MAX Lake Livingston
Mls Name: HAR
Mls Provider:
Mls ID: #32147205
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.