4202 Rainfall DrPasadenaTX77505
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 Pasadena at 4202 Rainfall Dr, Pasadena, TX, 77505 priced at $474,000 converts $4,156/mo rent into $736/mo cash flow after a $2,320/mo obligation. Total monthly income equals $4,156/mo, and annual cash flow totals $8,830/yr on $157,131 invested. Return on cash invested prints 25.53% in year one, and rental yield reads 10.52% against a $474,000 entry. Equity gained on principal adds $3,059/yr, while 5% annual appreciation compiles into $130,957 by year five. Five-year ROI reaches 134.31% and total cumulative return in cash sums $211,049. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,156/mo property income covering a $2,320/mo payment, not borrower’s personal income.
Single Family
Built in 1999
8,058 sqft lot
$N/A/sqft
$594 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77505, Pasadena, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,430 (100%) |
| Owner Occupied HU | 5,971 (70.8%) |
| Renter Occupied HU | 2,180 (25.9%) |
| Vacant Housing Units | 279 ( 3.3%) |
| Median Home Value | $324,233 |
| Average Home Value | $341,236 |
Housing Distribution
Address Breakdown
Residential
9,452
Single Family
6,681
Multi-Family
2,771
Businesses
940
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jacob Rone • Keller Williams Realty Northeast
Mls Name: HAR
Mls Provider:
Mls ID: #14490889
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.