4158 Bermuda DrPasadenaTX77503
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 Pasadena at 4158 Bermuda Dr, Pasadena, TX, 77503 uses $81,582 cash to close to unlock $3,397/yr annual cash flow and $283/mo monthly cash flow. Total monthly income runs $2,040/mo, and a $1,205/mo payment keeps the spread at $283/mo. Purchase price stands at $246,100, and rental yield measures 9.95% with $2,040/mo rent. Return on cash invested shows 24.07% in year one, and 5% annual appreciation builds toward $67,993 over five years. Five-year ROI reaches 126.47% and total cumulative return in cash records $103,173. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,040/mo property income covering a $1,205/mo payment rather than investor’s personal income.
Single Family
Built in 1978
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77503, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,114 (100%) |
| Owner Occupied HU | 4,458 (48.9%) |
| Renter Occupied HU | 4,023 (44.1%) |
| Vacant Housing Units | 633 ( 6.9%) |
| Median Home Value | $195,274 |
| Average Home Value | $270,564 |
Housing Distribution
Address Breakdown
Residential
8,690
Single Family
6,096
Multi-Family
2,594
Businesses
650
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices