5243 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
Rental property for sale in Iowa Colony at 5243 Celestial Ct, Iowa Colony, TX, 77583 generates $2,814/mo in rent and, after a $1,474/mo payment, leaves $672/mo in cash flow. Total monthly income is $2,814/mo, and annual cash flow is $8,069/yr on $99,836 invested. Return on cash invested sits at 27.99% in year one, and rental yield is 11.21% on a $301,165 entry. Equity gained on principal adds $1,943/yr, while 5% annual appreciation builds toward $83,206 over five years. Five-year ROI reaches 147.4% and total cumulative return in cash sums $147,162. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,814/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A 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: #59997724