5227 Celestial CtIowa ColonyTX77583
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 Iowa Colony at 5227 Celestial Ct, Iowa Colony, TX, 77583 uses $92,966 cash to close to unlock $9,184/yr annual cash flow and $765/mo monthly cash flow. Total monthly income runs $2,760/mo, and a $1,373/mo payment keeps the spread at $765/mo. Purchase price stands at $280,440, and rental yield measures 11.81% with $2,760/mo rent. Return on cash invested shows 29.79% in year one, and 5% annual appreciation builds toward $77,480 over five years. Five-year ROI reaches 157.07% and total cumulative return in cash records $146,019. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,760/mo property income covering a $1,373/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
3,519 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Housing Distribution
Address Breakdown
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Katie Craig • Chesmar Homes
Mls Name: HAR
Mls ID: #95061513