5002 Grasilla DrHoustonTX77045
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 5002 Grasilla Dr, Houston, TX, 77045 generates $2,608/mo in rent and, after a $1,275/mo payment, leaves $729/mo in cash flow. Total monthly income is $2,608/mo, and annual cash flow is $8,743/yr on $86,356 invested. Return on cash invested sits at 30.03% in year one, and rental yield is 12.01% on a $260,500 entry. Equity gained on principal adds $1,681/yr, while 5% annual appreciation builds toward $71,971 over five years. Five-year ROI reaches 158.51% and total cumulative return in cash sums $136,878. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,608/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
3,942 sqft lot
$N/A/sqft
$27 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77045, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,692 (100%) |
| Owner Occupied HU | 6,933 (59.3%) |
| Renter Occupied HU | 4,164 (35.6%) |
| Vacant Housing Units | 595 ( 5.1%) |
| Median Home Value | $169,660 |
| Average Home Value | $221,768 |
Housing Distribution
Address Breakdown
Residential
11,871
Single Family
9,529
Multi-Family
2,342
Businesses
965
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices