3519 Dry Creek DrPasadenaTX77505
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
Investment property for sale in Pasadena at 3519 Dry Creek Dr, Pasadena, TX, 77505 listed at $475,000 pairs $3,887/mo rent with a $2,325/mo payment to leave $484/mo cash flow. Total monthly income runs $3,887/mo, and annual cash flow reaches $5,809/yr on $157,463 cash to close. Return on cash invested measures 23.6% in year one, and rental yield registers 9.82% at a $475,000 basis. Equity gained on principal adds $3,065/yr, and annual property appreciation at 5% supports $131,234 by year five. Five-year ROI tracks 123.93% and total cumulative return in cash totals $195,139. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,887/mo property income relative to a $2,325/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
9,840 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77505, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,430 (100%) |
| Owner Occupied HU | 5,971 (70.8%) |
| Renter Occupied HU | 2,180 (25.9%) |
| Vacant Housing Units | 279 ( 3.3%) |
| Median Home Value | $324,233 |
| Average Home Value | $341,236 |
Housing Distribution
Address Breakdown
Residential
9,452
Single Family
6,681
Multi-Family
2,771
Businesses
940
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Delores Tolley • Bay Area Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #12711814
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.