5770 Derby LnBeaumontTX77706
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 Beaumont at 5770 Derby Ln, Beaumont, TX, 77706 priced at $268,900 pairs $2,258/mo rent with $317/mo cash flow after a $1,316/mo payment. Total monthly income equals $2,258/mo, and annual cash flow comes to $3,804/yr on $89,140 invested. Return on cash invested is 24.18% in year one, and rental yield stands at 10.08% on a $268,900 basis. Equity gained on principal adds $1,735/yr, and 5% annual appreciation accumulates to $74,292 by year five. Five-year ROI measures 127.13% and total cumulative return in cash reaches $113,320. For financing, Ziffy Mortgage’s DSCR program evaluates $2,258/mo property income against a $1,316/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
9,439 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77706, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,618 (100%) |
| Owner Occupied HU | 7,223 (49.4%) |
| Renter Occupied HU | 5,868 (40.1%) |
| Vacant Housing Units | 1,527 (10.4%) |
| Median Home Value | $265,619 |
| Average Home Value | $303,241 |
Housing Distribution
Address Breakdown
Residential
14,637
Single Family
9,017
Multi-Family
5,620
Businesses
1,205
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Libby Mitchell • REGENCY Real Estate Professionals
Mls Name: HAR
Mls Provider:
Mls ID: #81784383
Disclaimer: Copyright 2024, 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.