622 Golden Bend DrHighlandsTX77562
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 Highlands at 622 Golden Bend Dr, Highlands, TX, 77562 priced at $169,000 converts $1,632/mo rent into $430/mo cash flow after a $827/mo obligation. Total monthly income equals $1,632/mo, and annual cash flow totals $5,165/yr on $56,024 invested. Return on cash invested prints 29.13% in year one, and rental yield reads 11.59% against a $169,000 entry. Equity gained on principal adds $1,091/yr, while 5% annual appreciation compiles into $46,692 by year five. Five-year ROI reaches 153.53% and total cumulative return in cash sums $86,011. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,632/mo property income covering a $827/mo payment, not borrower’s personal income.
Manufactured
Built in 2004
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77562, Highlands, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,559 (100%) |
| Owner Occupied HU | 3,712 (66.8%) |
| Renter Occupied HU | 1,465 (26.4%) |
| Vacant Housing Units | 382 ( 6.9%) |
| Median Home Value | $283,692 |
| Average Home Value | $324,989 |
Housing Distribution
Address Breakdown
Residential
3,960
Single Family
3,836
Multi-Family
124
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jacob Lopez • LPT Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #1058120
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.