5523 Darschelle DrHoustonTX77069
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 5523 Darschelle Dr, Houston, TX, 77069 offers a 8.88% rental yield on a $453,000 purchase with $3,354/mo rent. Total monthly income registers $3,354/mo, and a $2,217/mo payment leaves $133/mo available for distribution. Annual cash flow reaches $1,594/yr on $150,170 to close, and return on cash invested stands at 20.97% in year one. Equity gained on principal adds $2,923/yr while 5% annual appreciation supports $125,156 over five years. Portfolio math shows five-year ROI at 109.74% and total cumulative return in cash at $164,796. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,354/mo property income against a $2,217/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
9,439 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77069, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,774 (100%) |
| Owner Occupied HU | 5,137 (58.5%) |
| Renter Occupied HU | 3,036 (34.6%) |
| Vacant Housing Units | 601 ( 6.8%) |
| Median Home Value | $353,271 |
| Average Home Value | $373,289 |
Housing Distribution
Address Breakdown
Residential
9,319
Single Family
5,055
Multi-Family
4,264
Businesses
1,018
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices