451 E Rose Marie LnMontgomeryTX77536
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 Montgomery at 451 E Rose Marie Ln, Montgomery, TX, 77536 listed at $418,480 pairs $3,504/mo rent with a $2,048/mo payment to leave $485/mo cash flow. Total monthly income runs $3,504/mo, and annual cash flow reaches $5,815/yr on $138,726 cash to close. Return on cash invested measures 24.1% in year one, and rental yield registers 10.05% at a $418,480 basis. Equity gained on principal adds $2,700/yr, and annual property appreciation at 5% supports $115,618 by year five. Five-year ROI tracks 126.68% and total cumulative return in cash totals $175,738. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,504/mo property income relative to a $2,048/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
1,237 sqft lot
$N/A/sqft
$525 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77536, Deer Park, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,640 (100%) |
| Owner Occupied HU | 8,932 (70.7%) |
| Renter Occupied HU | 3,091 (24.5%) |
| Vacant Housing Units | 617 ( 4.9%) |
| Median Home Value | $306,960 |
| Average Home Value | $333,918 |
Housing Distribution
Address Breakdown
Residential
12,004
Single Family
10,514
Multi-Family
1,490
Businesses
998
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teri Walter • K. Hovnanian Homes
Mls Name: HAR
Mls Provider:
Mls ID: #23702332
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.