5622 Beldart StHoustonTX77033
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 5622 Beldart St, Houston, TX, 77033 in Houston is narrow, $56/mo net on $1,294/mo rent after the $773/mo debt service, but the property operates at break-even-plus, not a loss. At $172,000 with a 9.03% yield, the long-run equity case via 5% appreciation ($47,520 over five years) and $1,584/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.67 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $69,608.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $56 | $450 |
City averages based on Houston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,294 |
| Total Monthly Debt Service | $1,170 |
| DSCR Ratio | 1.11x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1952
8,542 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77033, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,165 (100%) |
| Owner Occupied HU | 5,514 (54.2%) |
| Renter Occupied HU | 3,806 (37.4%) |
| Vacant Housing Units | 845 ( 8.3%) |
| Median Home Value | $102,760 |
| Average Home Value | $203,786 |
Housing Distribution
Address Breakdown
Residential
9,935
Single Family
8,953
Multi-Family
982
Businesses
402
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
Single Family
Built in 1952
8,542 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77033, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,165 (100%) |
| Owner Occupied HU | 5,514 (54.2%) |
| Renter Occupied HU | 3,806 (37.4%) |
| Vacant Housing Units | 845 ( 8.3%) |
| Median Home Value | $102,760 |
| Average Home Value | $203,786 |
Housing Distribution
Address Breakdown
Residential
9,935
Single Family
8,953
Multi-Family
982
Businesses
402
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kye Sampson • Nan & Company Properties
Mls Name: HAR
Mls Provider:
Mls ID: #61328791
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.