5027 Cotton Creek DrCoveTX77523
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 Cove at 5027 Cotton Creek Dr, Cove, TX, 77523 offers a 10.34% rental yield on a $299,999 purchase with $2,585/mo rent. Total monthly income registers $2,585/mo, and a $1,468/mo payment leaves $419/mo available for distribution. Annual cash flow reaches $5,029/yr on $99,450 to close, and return on cash invested stands at 24.97% in year one. Equity gained on principal adds $1,936/yr while 5% annual appreciation supports $82,884 over five years. Portfolio math shows five-year ROI at 131.34% and total cumulative return in cash at $130,620. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,585/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
10,497 sqft lot
$N/A/sqft
$395 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shanea Massengale • RE/MAX ONE - Premier
Mls Name: HAR
Mls Provider:
Mls ID: #62260382
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.