488 Harbor Oaks DrBeaumontTX77706
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 Beaumont at 488 Harbor Oaks Dr, Beaumont, TX, 77706 earns $52/mo cash flow from $1,845/mo rent with a $1,103/mo payment. Total monthly income totals $1,845/mo, and annual cash flow totals $628/yr on $74,687 capital. ROI tracks 20.75% on current figures, and rental yield reads 9.83% at a $225,300 purchase. Equity gained on principal adds $1,454/yr, and 5% annual appreciation supports $62,246 over five years. Five-year ROI reaches 109.72% and total cumulative return in cash sums $81,943. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,845/mo property income instead of your personal income.
Townhouse
Built in 1998
8,712 sqft lot
$N/A/sqft
$77 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77706, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,618 (100%) |
| Owner Occupied HU | 7,223 (49.4%) |
| Renter Occupied HU | 5,868 (40.1%) |
| Vacant Housing Units | 1,527 (10.4%) |
| Median Home Value | $265,619 |
| Average Home Value | $303,241 |
Housing Distribution
Address Breakdown
Residential
14,637
Single Family
9,017
Multi-Family
5,620
Businesses
1,205
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices