421 Silliman StSealyTX77474
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.53% yield at 421 Silliman St, Sealy, TX, 77474 in Sealy is solid, but the $832/mo payment compresses net cash flow to $153/mo at $185,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $51,112 by year five, and $1,704/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.77) without U.S. income documentation. Total projected return: $80,765.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.2% |
| Monthly Cash Flow | $153 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,469 |
| Total Monthly Debt Service | $1,242 |
| DSCR Ratio | 1.18x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1927
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77474, Sealy, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,643 (100%) |
| Owner Occupied HU | 4,467 (67.2%) |
| Renter Occupied HU | 1,537 (23.1%) |
| Vacant Housing Units | 639 ( 9.6%) |
| Median Home Value | $265,528 |
| Average Home Value | $351,557 |
Housing Distribution
Address Breakdown
Residential
5,997
Single Family
5,385
Multi-Family
612
Businesses
567
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
Single Family
Built in 1927
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77474, Sealy, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,643 (100%) |
| Owner Occupied HU | 4,467 (67.2%) |
| Renter Occupied HU | 1,537 (23.1%) |
| Vacant Housing Units | 639 ( 9.6%) |
| Median Home Value | $265,528 |
| Average Home Value | $351,557 |
Housing Distribution
Address Breakdown
Residential
5,997
Single Family
5,385
Multi-Family
612
Businesses
567
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan Martisek • G. Martisek Limited Company
Mls Name: HAR
Mls Provider:
Mls ID: #72288228
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.