3119 Crown Gate DrHoustonTX77047
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 Houston at 3119 Crown Gate Dr, Houston, TX, 77047 offers $2,850/mo rent that, after a $1,615/mo payment, leaves $391/mo cash flow. Total monthly income is $2,850/mo, and annual cash flow is $4,692/yr on $109,392 cash. Return on cash invested measures 24.2% in year one, and rental yield stands at 10.36% at a $329,990 entry. Equity gained on principal adds $2,129/yr while 5% annual appreciation compounds into $91,170 by year five. Five-year ROI records 127.54% and total cumulative return in cash reaches $139,519. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,850/mo property income versus a $1,615/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
3,240 sqft lot
$N/A/sqft
$1,350 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77047, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,307 (100%) |
| Owner Occupied HU | 8,555 (64.3%) |
| Renter Occupied HU | 3,945 (29.6%) |
| Vacant Housing Units | 807 ( 6.1%) |
| Median Home Value | $249,161 |
| Average Home Value | $308,741 |
Housing Distribution
Address Breakdown
Residential
12,622
Single Family
10,868
Multi-Family
1,754
Businesses
537
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicole Handy • Braden Real Estate Group
Mls Name: HAR
Mls Provider:
Mls ID: #25938102
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.