503 N Yaupon StRichwoodTX77531
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 Richwood at 503 N Yaupon St, Richwood, TX, 77531 priced at $215,000 converts $2,436/mo rent into $907/mo cash flow after a $1,052/mo obligation. Total monthly income equals $2,436/mo, and annual cash flow totals $10,889/yr on $71,273 invested. Return on cash invested prints 35.19% in year one, and rental yield reads 13.6% against a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation compiles into $59,401 by year five. Five-year ROI reaches 186.01% and total cumulative return in cash sums $132,577. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,436/mo property income covering a $1,052/mo payment, not borrower’s personal income.
Single Family
Built in 1968
8,398 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryl Stovall • American Realty
Mls Name: HAR
Mls Provider:
Mls ID: #9888296
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.