455 E Lake 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
Investment property for sale in Livingston at 455 E Lake Dr, Livingston, TX, 77351 uses $92,489 cash to close to unlock $8,095/yr annual cash flow and $675/mo monthly cash flow. Total monthly income runs $2,659/mo, and a $1,366/mo payment keeps the spread at $675/mo. Purchase price stands at $279,000, and rental yield measures 11.44% with $2,659/mo rent. Return on cash invested shows 28.66% in year one, and 5% annual appreciation builds toward $77,083 over five years. Five-year ROI reaches 150.99% and total cumulative return in cash records $139,651. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,659/mo property income covering a $1,366/mo payment rather than investor’s personal income.
Single Family
Built in 1972
0.33 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: Morgan Brown • RE/MAX Lake Livingston
Mls Name: HAR
Mls ID: #98032292