5402 Wheatley St UNIT DHoustonTX77091
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 Houston at 5402 Wheatley St UNIT D, Houston, TX, 77091 earns $361/mo cash flow from $3,505/mo rent with a $2,095/mo payment. Total monthly income totals $3,505/mo, and annual cash flow totals $4,335/yr on $141,882 capital. ROI tracks 22.96% on current figures, and rental yield reads 9.83% at a $428,000 purchase. Equity gained on principal adds $2,762/yr, and 5% annual appreciation supports $118,249 over five years. Five-year ROI reaches 120.77% and total cumulative return in cash sums $171,347. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,505/mo property income instead of your personal income.
Single Family
Built in 2022
2,857 sqft lot
$N/A/sqft
$100 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77091, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,209 (100%) |
| Owner Occupied HU | 5,453 (44.7%) |
| Renter Occupied HU | 5,792 (47.4%) |
| Vacant Housing Units | 964 ( 7.9%) |
| Median Home Value | $257,704 |
| Average Home Value | $282,929 |
Housing Distribution
Address Breakdown
Residential
11,992
Single Family
6,445
Multi-Family
5,547
Businesses
958
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Niemeyer • Camelot Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #37067196
Disclaimer: Copyright 2025, 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.