406 N Woodrow StMadisonvilleTX77864
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 Madisonville at 406 N Woodrow St, Madisonville, TX, 77864 offers a 8.96% rental yield on a $199,500 purchase with $1,490/mo rent. Total monthly income registers $1,490/mo, and a $976/mo payment leaves $72/mo available for distribution. Annual cash flow reaches $861/yr on $66,134 to close, and return on cash invested stands at 21.21% in year one. Equity gained on principal adds $1,287/yr while 5% annual appreciation supports $55,118 over five years. Portfolio math shows five-year ROI at 111.04% and total cumulative return in cash at $73,435. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,490/mo property income against a $976/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77864, Madisonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,042 (100%) |
| Owner Occupied HU | 1,781 (58.5%) |
| Renter Occupied HU | 812 (26.7%) |
| Vacant Housing Units | 449 (14.8%) |
| Median Home Value | $157,687 |
| Average Home Value | $207,003 |
Housing Distribution
Address Breakdown
Residential
2,943
Single Family
2,911
Multi-Family
32
Businesses
477
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Coleman • Coleman & Patterson, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #49220997
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.