3615 Henderson RdNavasotaTX77868
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 Navasota at 3615 Henderson Rd, Navasota, TX, 77868 priced at $474,900 pairs $2,864/mo rent with after a $2,324/mo payment. Total monthly income equals $2,864/mo. Return on cash invested is 16% in year one, and rental yield stands at 7.24% on a $474,900 basis. Equity gained on principal adds $3,064/yr, and 5% annual appreciation accumulates to $131,206 by year five. Five-year ROI measures 83.11% and total cumulative return in cash reaches $130,835. For financing, Ziffy Mortgage’s DSCR program evaluates $2,864/mo property income against a $2,324/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Garrett Kuhlmann • Compass RE Texas, LLC.
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25000447
Disclaimer: IDX information is provided exclusively for 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.