403 Montgomery StNavasotaTX77868
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 403 Montgomery St, Navasota, TX, 77868 priced at $220,900 converts $2,088/mo rent into $517/mo cash flow after a $1,081/mo obligation. Total monthly income equals $2,088/mo, and annual cash flow totals $6,208/yr on $73,228 invested. Return on cash invested prints 28.39% in year one, and rental yield reads 11.34% against a $220,900 entry. Equity gained on principal adds $1,425/yr, while 5% annual appreciation compiles into $61,031 by year five. Five-year ROI reaches 149.56% and total cumulative return in cash sums $109,518. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,088/mo property income covering a $1,081/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A 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: Myrna Lopez • Beyond Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #58958596
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.