5190 Rosemary DrBeaumontTX77708
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 Beaumont at 5190 Rosemary Dr, Beaumont, TX, 77708 priced at $199,900 pairs $2,858/mo rent with $1,388/mo cash flow after a $978/mo payment. Total monthly income equals $2,858/mo, and annual cash flow comes to $16,653/yr on $66,267 invested. Return on cash invested is 45.04% in year one, and rental yield stands at 17.16% on a $199,900 basis. Equity gained on principal adds $1,290/yr, and 5% annual appreciation accumulates to $55,229 by year five. Five-year ROI measures 239.16% and total cumulative return in cash reaches $158,485. For financing, Ziffy Mortgage’s DSCR program evaluates $2,858/mo property income against a $978/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77708, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,800 (100%) |
| Owner Occupied HU | 2,677 (46.2%) |
| Renter Occupied HU | 2,603 (44.9%) |
| Vacant Housing Units | 520 ( 9.0%) |
| Median Home Value | $189,684 |
| Average Home Value | $225,293 |
Housing Distribution
Address Breakdown
Residential
5,375
Single Family
4,098
Multi-Family
1,277
Businesses
378
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brielle Hicks • Advantage Real Estate
Mls Name: BBOR
Mls Provider:
Mls ID: #249875
Disclaimer: All information provided is deemed reliable but is not guaranteed. Information being provided is 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.