606 Heritage DrNavasotaTX77868
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 Navasota at 606 Heritage Dr, Navasota, TX, 77868 priced at $215,500 pairs $1,982/mo rent with $449/mo cash flow after a $1,055/mo payment. Total monthly income equals $1,982/mo, and annual cash flow comes to $5,392/yr on $71,438 invested. Return on cash invested is 27.46% in year one, and rental yield stands at 11.04% on a $215,500 basis. Equity gained on principal adds $1,391/yr, and 5% annual appreciation accumulates to $59,539 by year five. Five-year ROI measures 144.55% and total cumulative return in cash reaches $103,262. For financing, Ziffy Mortgage’s DSCR program evaluates $1,982/mo property income against a $1,055/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
8,041 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anthony Gutierrez • Keller Williams Realty B/V
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24013502
Disclaimer: IDX information is provided exclusively for 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.