506 N Beaumont StChinaTX77613
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 China at 506 N Beaumont St, China, TX, 77613 earns $77/mo cash flow from $1,143/mo rent with a $734/mo payment. Total monthly income totals $1,143/mo, and annual cash flow totals $918/yr on $49,725 capital. ROI tracks 21.76% on current figures, and rental yield reads 9.14% at a $150,000 purchase. Equity gained on principal adds $968/yr, and 5% annual appreciation supports $41,442 over five years. Five-year ROI reaches 113.99% and total cumulative return in cash sums $56,682. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,143/mo property income instead of your personal income.
Single Family
Built in N/A
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77613, China, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 521 (100%) |
| Owner Occupied HU | 375 (72.0%) |
| Renter Occupied HU | 87 (16.7%) |
| Vacant Housing Units | 59 (11.3%) |
| Median Home Value | $302,113 |
| Average Home Value | $305,827 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices