39618 Garrett RdBrookshireTX77423
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 39618 Garrett Rd, Brookshire, TX, 77423 listed at $874,000 pairs $7,103/mo rent with a $4,278/mo payment to leave $888/mo cash flow. Total monthly income runs $7,103/mo, and annual cash flow reaches $10,652/yr on $287,546 cash to close. Return on cash invested measures 23.76% in year one, and rental yield registers 9.75% at a $874,000 basis. Equity gained on principal adds $5,640/yr, and annual property appreciation at 5% supports $241,470 by year five. Five-year ROI tracks 124.7% and total cumulative return in cash totals $358,581. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,103/mo property income relative to a $4,278/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
2.16 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: Jovany Trujillo • RE/MAX RESULTS
Mls Name: HAR
Mls Provider:
Mls ID: #17388265
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.