3226 Pemberton Circle DrHoustonTX77025
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 3226 Pemberton Circle Dr, Houston, TX, 77025 offers $4,625/mo rent that, after a $2,618/mo payment, leaves $821/mo cash flow. Total monthly income is $4,625/mo, and annual cash flow is $9,856/yr on $175,982 cash. Return on cash invested measures 25.66% in year one, and rental yield stands at 10.38% at a $534,900 entry. Equity gained on principal adds $3,452/yr while 5% annual appreciation compounds into $147,783 by year five. Five-year ROI records 134.88% and total cumulative return in cash reaches $237,369. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,625/mo property income versus a $2,618/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
1,860 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77025, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,825 (100%) |
| Owner Occupied HU | 5,713 (34.0%) |
| Renter Occupied HU | 8,672 (51.5%) |
| Vacant Housing Units | 2,440 (14.5%) |
| Median Home Value | $560,714 |
| Average Home Value | $703,232 |
Housing Distribution
Address Breakdown
Residential
15,487
Single Family
7,493
Multi-Family
7,994
Businesses
695
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices