3979 County Road 651BrazoriaTX77422
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 Brazoria at 3979 County Road 651, Brazoria, TX, 77422 offers a 9.56% rental yield on a $179,900 purchase with $1,433/mo rent. Total monthly income registers $1,433/mo, and a $881/mo payment leaves $153/mo available for distribution. Annual cash flow reaches $1,839/yr on $59,637 to close, and return on cash invested stands at 22.99% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 120.65% and total cumulative return in cash at $71,949. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,433/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2016
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77422, Brazoria, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,108 (100%) |
| Owner Occupied HU | 4,238 (69.4%) |
| Renter Occupied HU | 941 (15.4%) |
| Vacant Housing Units | 929 (15.2%) |
| Median Home Value | $304,232 |
| Average Home Value | $315,027 |
Housing Distribution
Address Breakdown
Residential
4,922
Single Family
4,830
Multi-Family
92
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tanya Garza • Birdsong Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #98104170
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.