402 E Smith StBrazoriaTX77422
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 402 E Smith St, Brazoria, TX, 77422 earns $532/mo cash flow from $2,303/mo rent with a $1,219/mo payment. Total monthly income totals $2,303/mo, and annual cash flow totals $6,385/yr on $82,544 capital. ROI tracks 27.64% on current figures, and rental yield reads 11.1% at a $249,000 purchase. Equity gained on principal adds $1,607/yr, and 5% annual appreciation supports $68,794 over five years. Five-year ROI reaches 145.59% and total cumulative return in cash sums $120,176. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,303/mo property income instead of your personal income.
Single Family
Built in 1964
9,801 sqft 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