35401 Pontiac DrBrookshireTX77423
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 Brookshire at 35401 Pontiac Dr, Brookshire, TX, 77423 listed at $624,000 pairs $5,129/mo rent with a $3,054/mo payment to leave $692/mo cash flow. Total monthly income runs $5,129/mo, and annual cash flow reaches $8,302/yr on $205,296 cash to close. Return on cash invested measures 24.1% in year one, and rental yield registers 9.86% at a $624,000 basis. Equity gained on principal adds $4,027/yr, and annual property appreciation at 5% supports $172,400 by year five. Five-year ROI tracks 126.52% and total cumulative return in cash totals $259,751. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,129/mo property income relative to a $3,054/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1974
1.86 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Housing Distribution
Address Breakdown
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathy Stenson • Connect Realty.com
Mls Name: HAR
Mls ID: #36103884