5030 Bellmead DrMissouri CityTX77459
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 Missouri City at 5030 Bellmead Dr, Missouri City, TX, 77459 priced at $448,500 converts $3,360/mo rent into $93/mo cash flow after a $2,195/mo obligation. Total monthly income equals $3,360/mo, and annual cash flow totals $1,113/yr on $148,678 invested. Return on cash invested prints 20.66% in year one, and rental yield reads 8.99% against a $448,500 entry. Equity gained on principal adds $2,894/yr, while 5% annual appreciation compiles into $123,912 by year five. Five-year ROI reaches 108.29% and total cumulative return in cash sums $161,007. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,360/mo property income covering a $2,195/mo payment, not borrower’s personal income.
Single Family
Built in 1998
8,145 sqft lot
$N/A/sqft
$937 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Housing Distribution
Address Breakdown
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sherrie Fontenot • All City Real Estate, Ltd. Co.
Mls Name: HAR
Mls Provider:
Mls ID: #73395024
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.