4713 Pine 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 4713 Pine St, Bellaire, TX, 77401 listed at $1,190,000 pairs $8,605/mo rent with a $5,824/mo payment to leave $143/mo cash flow. Total monthly income runs $8,605/mo, and annual cash flow reaches $1,718/yr on $385,560 cash to close. Return on cash invested measures 20.82% in year one, and rental yield registers 8.68% at a $1,190,000 basis. Equity gained on principal adds $7,679/yr, and annual property appreciation at 5% supports $328,775 by year five. Five-year ROI tracks 108.85% and total cumulative return in cash totals $419,680. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $8,605/mo property income relative to a $5,824/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1998
8,450 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: Lisa Kornhauser • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #60352830
Disclaimer: Copyright 2024, 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.