3115 Beacon Grove StSpringTX77389
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 Spring at 3115 Beacon Grove St, Spring, TX, 77389 priced at $237,500 pairs $2,344/mo rent with $618/mo cash flow after a $1,162/mo payment. Total monthly income equals $2,344/mo, and annual cash flow comes to $7,413/yr on $78,731 invested. Return on cash invested is 29.32% in year one, and rental yield stands at 11.84% on a $237,500 basis. Equity gained on principal adds $1,533/yr, and 5% annual appreciation accumulates to $65,617 by year five. Five-year ROI measures 154.76% and total cumulative return in cash reaches $121,845. For financing, Ziffy Mortgage’s DSCR program evaluates $2,344/mo property income against a $1,162/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
4,443 sqft lot
$N/A/sqft
$454 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77389, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,120 (100%) |
| Owner Occupied HU | 11,222 (65.5%) |
| Renter Occupied HU | 4,904 (28.6%) |
| Vacant Housing Units | 994 ( 5.8%) |
| Median Home Value | $435,407 |
| Average Home Value | $525,589 |
Housing Distribution
Address Breakdown
Residential
16,873
Single Family
13,822
Multi-Family
3,051
Businesses
535
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathy Hewitt • Hewitt Real Estate Group
Mls Name: HAR
Mls Provider:
Mls ID: #93581309
Disclaimer: Copyright 2024, 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.