584 Klein DrLivingstonTX77351
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 Livingston at 584 Klein Dr, Livingston, TX, 77351 priced at $249,900 converts $2,413/mo rent into $636/mo cash flow after a $1,223/mo obligation. Total monthly income equals $2,413/mo, and annual cash flow totals $7,633/yr on $82,842 invested. Return on cash invested prints 29.12% in year one, and rental yield reads 11.59% against a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,043 by year five. Five-year ROI reaches 153.51% and total cumulative return in cash sums $127,166. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,413/mo property income covering a $1,223/mo payment, not borrower’s personal income.
Single Family
Built in 2021
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77351, Livingston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,182 (100%) |
| Owner Occupied HU | 11,298 (58.9%) |
| Renter Occupied HU | 3,261 (17.0%) |
| Vacant Housing Units | 4,623 (24.1%) |
| Median Home Value | $218,385 |
| Average Home Value | $271,470 |
Housing Distribution
Address Breakdown
Residential
14,330
Single Family
13,418
Multi-Family
912
Businesses
1,184
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tina Engle • Country World Realty, LLC
Mls Name: HAR
Mls ID: #28969559