418 Riesling DrAlvinTX77511
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 Alvin at 418 Riesling Dr, Alvin, TX, 77511 uses $125,538 cash to close to unlock $4,715/yr annual cash flow and $393/mo monthly cash flow. Total monthly income runs $3,128/mo, and a $1,854/mo payment keeps the spread at $393/mo. Purchase price stands at $378,697, and rental yield measures 9.91% with $3,128/mo rent. Return on cash invested shows 23.66% in year one, and 5% annual appreciation builds toward $104,627 over five years. Five-year ROI reaches 124.32% and total cumulative return in cash records $156,072. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,128/mo property income covering a $1,854/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,801 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77511, Alvin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,861 (100%) |
| Owner Occupied HU | 14,550 (66.6%) |
| Renter Occupied HU | 5,626 (25.7%) |
| Vacant Housing Units | 1,685 ( 7.7%) |
| Median Home Value | $269,812 |
| Average Home Value | $298,856 |
Housing Distribution
Address Breakdown
Residential
20,032
Single Family
17,392
Multi-Family
2,640
Businesses
1,090
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #9256756
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.