420 Moonlite 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 420 Moonlite Dr, Livingston, TX, 77351 priced at $124,900 pairs $992/mo rent with $104/mo cash flow after a $611/mo payment. Total monthly income equals $992/mo, and annual cash flow comes to $1,250/yr on $41,404 invested. Return on cash invested is 22.93% in year one, and rental yield stands at 9.53% on a $124,900 basis. Equity gained on principal adds $806/yr, and 5% annual appreciation accumulates to $34,508 by year five. Five-year ROI measures 120.36% and total cumulative return in cash reaches $49,834. For financing, Ziffy Mortgage’s DSCR program evaluates $992/mo property income against a $611/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2012
0.27 Acres 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: Jamie Griffin • A Action Realty
Mls Name: HAR
Mls ID: #31590128