4628 Beech StBellaireTX77401
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 4628 Beech St, Bellaire, TX, 77401 listed at $1,349,000 pairs $4,710/mo rent with a $6,603/mo payment. Total monthly income runs $4,710/mo. Return on cash invested measures 6.96% in year one, and rental yield registers 4.19% at a $1,349,000 basis. Equity gained on principal adds $8,705/yr, and annual property appreciation at 5% supports $372,704 by year five. Five-year ROI tracks 34.56% and total cumulative return in cash totals $151,035. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,710/mo property income relative to a $6,603/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
7,156 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
Listed by: Thu-Anh Nguyen • Camelot Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #84815703
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.