600 Trails End DrClevelandTX77328
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 Cleveland at 600 Trails End Dr, Cleveland, TX, 77328 with 5% annual appreciation on a $194,440 basis while $2,105/mo rent supports operations. Total monthly income totals $2,105/mo and a $952/mo payment preserves $722/mo for cash returns. Annual cash flow comes to $8,664/yr on $64,457 deployed, and return on cash invested reaches 33.35% in year one. Equity gained on principal adds $1,255/yr, and five-year appreciation sums $53,720 alongside rental yield of 12.99%. Five-year ROI measures 176.14% and total cumulative return in cash totals $113,534.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,105/mo property income versus a $952/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77328, Cleveland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,134 (100%) |
| Owner Occupied HU | 5,423 (76.0%) |
| Renter Occupied HU | 976 (13.7%) |
| Vacant Housing Units | 735 (10.3%) |
| Median Home Value | $258,796 |
| Average Home Value | $360,393 |
Housing Distribution
Address Breakdown
Residential
6,637
Single Family
6,636
Multi-Family
1
Businesses
328
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zugeili Stallworth • JEA Properties
Mls Name: HAR
Mls Provider:
Mls ID: #10971170
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.