4804 Elysian St #DHoustonTX77009
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
Rental property for sale in Houston at 4804 Elysian St #D, Houston, TX, 77009 priced at $389,990 converts $4,789/mo rent into $1,916/mo cash flow after a $1,909/mo obligation. Total monthly income equals $4,789/mo, and annual cash flow totals $22,986/yr on $129,282 invested. Return on cash invested prints 37.69% in year one, and rental yield reads 14.74% against a $389,990 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation compiles into $107,747 by year five. Five-year ROI reaches 199.74% and total cumulative return in cash sums $258,233. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,789/mo property income covering a $1,909/mo payment, not borrower’s personal income.
Single Family
Built in 2024
1,816 sqft lot
$N/A/sqft
$1,200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77009, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,523 (100%) |
| Owner Occupied HU | 8,741 (47.2%) |
| Renter Occupied HU | 7,637 (41.2%) |
| Vacant Housing Units | 2,145 (11.6%) |
| Median Home Value | $456,534 |
| Average Home Value | $535,539 |
Housing Distribution
Address Breakdown
Residential
17,392
Single Family
13,992
Multi-Family
3,400
Businesses
1,035
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zain Momin • Atlas Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #54965796
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.