5514 Dryad DrHoustonTX77035
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 Houston at 5514 Dryad Dr, Houston, TX, 77035 offers $3,125/mo rent that, after a $1,823/mo payment, leaves $476/mo cash flow. Total monthly income is $3,125/mo, and annual cash flow is $5,715/yr on $123,484 cash. Return on cash invested measures 24.54% in year one, and rental yield stands at 10.07% at a $372,500 entry. Equity gained on principal adds $2,404/yr while 5% annual appreciation compounds into $102,915 by year five. Five-year ROI records 128.9% and total cumulative return in cash reaches $159,166. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,125/mo property income versus a $1,823/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
8,158 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77035, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,070 (100%) |
| Owner Occupied HU | 5,341 (38.0%) |
| Renter Occupied HU | 7,467 (53.1%) |
| Vacant Housing Units | 1,262 ( 9.0%) |
| Median Home Value | $328,034 |
| Average Home Value | $345,633 |
Housing Distribution
Address Breakdown
Residential
15,713
Single Family
7,397
Multi-Family
8,316
Businesses
794
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kendyl Maurer-Somer • Weichert, Realtors - The Murray Group
Mls Name: HAR
Mls Provider:
Mls ID: #28315295
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.