3535 Nasa Road 1 #20SeabrookTX77586
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 Seabrook at 3535 Nasa Road 1 #20, Seabrook, TX, 77586 listed at $159,000 pairs $1,232/mo rent with a $778/mo payment to leave $102/mo cash flow. Total monthly income runs $1,232/mo, and annual cash flow reaches $1,219/yr on $52,709 cash to close. Return on cash invested measures 22.22% in year one, and rental yield registers 9.3% at a $159,000 basis. Equity gained on principal adds $1,026/yr, and annual property appreciation at 5% supports $43,929 by year five. Five-year ROI tracks 116.5% and total cumulative return in cash totals $61,404. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,232/mo property income relative to a $778/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1978
3.57 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77586, Seabrook, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,624 (100%) |
| Owner Occupied HU | 6,373 (60.0%) |
| Renter Occupied HU | 3,344 (31.5%) |
| Vacant Housing Units | 907 ( 8.5%) |
| Median Home Value | $355,903 |
| Average Home Value | $406,033 |
Housing Distribution
Address Breakdown
Residential
10,709
Single Family
7,120
Multi-Family
3,589
Businesses
606
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices