6122 Havendale DrHoustonTX77072
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 Houston at 6122 Havendale Dr, Houston, TX, 77072 listed at $259,500 pairs $2,191/mo rent with a $1,270/mo payment to leave $317/mo cash flow. Total monthly income runs $2,191/mo, and annual cash flow reaches $3,799/yr on $86,024 cash to close. Return on cash invested measures 24.33% in year one, and rental yield registers 10.13% at a $259,500 basis. Equity gained on principal adds $1,675/yr, and annual property appreciation at 5% supports $71,695 by year five. Five-year ROI tracks 127.89% and total cumulative return in cash totals $110,021. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,191/mo property income relative to a $1,270/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1978
4,499 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77072, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,888 (100%) |
| Owner Occupied HU | 7,922 (41.9%) |
| Renter Occupied HU | 9,506 (50.3%) |
| Vacant Housing Units | 1,460 ( 7.7%) |
| Median Home Value | $210,342 |
| Average Home Value | $263,543 |
Housing Distribution
Address Breakdown
Residential
18,891
Single Family
11,387
Multi-Family
7,504
Businesses
1,677
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: George Lin • Texas Real Realty Inc.
Mls Name: HAR
Mls Provider:
Mls ID: #50908249
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.