411 Resort DrLivingstonTX77351
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 Livingston at 411 Resort Dr, Livingston, TX, 77351 priced at $519,000 pairs $2,551/mo rent with after a $2,540/mo payment. Total monthly income equals $2,551/mo. Return on cash invested is 12.05% in year one, and rental yield stands at 5.9% on a $519,000 basis. Equity gained on principal adds $3,349/yr, and 5% annual appreciation accumulates to $143,390 by year five. Five-year ROI measures 61.9% and total cumulative return in cash reaches $105,693. For financing, Ziffy Mortgage’s DSCR program evaluates $2,551/mo property income against a $2,540/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
291.85 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77351, Livingston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,182 (100%) |
| Owner Occupied HU | 11,298 (58.9%) |
| Renter Occupied HU | 3,261 (17.0%) |
| Vacant Housing Units | 4,623 (24.1%) |
| Median Home Value | $218,385 |
| Average Home Value | $271,470 |
Housing Distribution
Address Breakdown
Residential
14,330
Single Family
13,418
Multi-Family
912
Businesses
1,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: LaNell Shaw • Keller Williams Realty Livingston
Mls Name: HAR
Mls ID: #78578907