4029 Swarthmore StHoustonTX77005
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 Houston at 4029 Swarthmore St, Houston, TX, 77005 at $999,000 posts ROI 28.35% with $2,272/mo cash flow from $9,376/mo rent. Total monthly income equals $9,376/mo, and annual cash flow records $27,259/yr on $328,671 to close. Return on cash invested measures 28.35% and rental yield reads 11.26% at the current $999,000. Equity gained on principal adds $6,446/yr, and 5% annual appreciation supports $276,005 by year five. Five-year ROI prints 149.31% and total cumulative return in cash totals $490,742.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $9,376/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1940
5,702 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77005, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,188 (100%) |
| Owner Occupied HU | 6,906 (61.7%) |
| Renter Occupied HU | 3,500 (31.3%) |
| Vacant Housing Units | 782 ( 7.0%) |
| Median Home Value | $1,265,055 |
| Average Home Value | $1,285,274 |
Housing Distribution
Address Breakdown
Residential
10,650
Single Family
7,619
Multi-Family
3,031
Businesses
965
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices