587 Stockton StEast BernardTX77435
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 East Bernard at 587 Stockton St, East Bernard, TX, 77435 offers a 10.17% rental yield on a $225,000 purchase with $1,907/mo rent. Total monthly income registers $1,907/mo, and a $1,101/mo payment leaves $307/mo available for distribution. Annual cash flow reaches $3,687/yr on $74,588 to close, and return on cash invested stands at 24.85% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 130.6% and total cumulative return in cash at $97,413. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,907/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
10,228 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77435, East Bernard, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,411 (100%) |
| Owner Occupied HU | 1,776 (73.7%) |
| Renter Occupied HU | 400 (16.6%) |
| Vacant Housing Units | 235 ( 9.7%) |
| Median Home Value | $348,726 |
| Average Home Value | $391,356 |
Housing Distribution
Address Breakdown
Residential
1,838
Single Family
1,838
Multi-Family
0
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandon Cruz • Ranch House Real Estate LLC
Mls Name: HAR
Mls Provider:
Mls ID: #34604519
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.