4560 Bellaire BlvdBellaireTX77401
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 Bellaire at 4560 Bellaire Blvd, Bellaire, TX, 77401 uses $132,269 cash to close to unlock $4,747/yr annual cash flow and $396/mo monthly cash flow. Total monthly income runs $3,233/mo, and a $1,953/mo payment keeps the spread at $396/mo. Purchase price stands at $399,000, and rental yield measures 9.72% with $3,233/mo rent. Return on cash invested shows 23.5% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 123.3% and total cumulative return in cash records $163,082. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,233/mo property income covering a $1,953/mo payment rather than investor’s personal income.
Townhouse
Built in 1974
4,748 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77401, Bellaire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,199 (100%) |
| Owner Occupied HU | 5,133 (82.8%) |
| Renter Occupied HU | 674 (10.9%) |
| Vacant Housing Units | 392 ( 6.3%) |
| Median Home Value | $939,765 |
| Average Home Value | $1,024,679 |
Housing Distribution
Address Breakdown
Residential
6,179
Single Family
5,986
Multi-Family
193
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices