680 Villa DrCrystal BeachTX77650
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 Crystal Beach at 680 Villa Dr, Crystal Beach, TX, 77650 generates $6,614/mo in rent, after a $7,341/mo payment. Total monthly income is $6,614/mo. Return on cash invested sits at 10.36% in year one, and rental yield is 5.29% on a $1,499,900 entry. Equity gained on principal adds $9,679/yr, while 5% annual appreciation builds toward $414,395 over five years. Five-year ROI reaches 52.8% and total cumulative return in cash sums $256,612. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,614/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharlene Abghary • Urban Access Properties
Mls Name: HAR
Mls ID: #54885561