5411 Cavall RdMissouri CityTX77459
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 Missouri City at 5411 Cavall Rd, Missouri City, TX, 77459 priced at $569,000 converts $4,079/mo rent into $33/mo cash flow after a $2,785/mo obligation. Total monthly income equals $4,079/mo, and annual cash flow totals $393/yr on $187,201 invested. Return on cash invested prints 20.27% in year one, and rental yield reads 8.6% against a $569,000 entry. Equity gained on principal adds $3,672/yr, while 5% annual appreciation compiles into $157,204 by year five. Five-year ROI reaches 105.97% and total cumulative return in cash sums $198,371. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,079/mo property income covering a $2,785/mo payment, not borrower’s personal income.
Single Family
Built in 2021
10,824 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Housing Distribution
Address Breakdown
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sonit Seth • eXp Realty, LLC
Mls Name: HAR
Mls ID: #36857305