7030 Fm 2354 #132Beach CityTX77523
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 Beach City at 7030 Fm 2354 #132, Beach City, TX, 77523 generates $1,243/mo in rent and, after a $783/mo payment, leaves $106/mo in cash flow. Total monthly income is $1,243/mo, and annual cash flow is $1,267/yr on $53,007 invested. Return on cash invested sits at 22.3% in year one, and rental yield is 9.33% on a $159,900 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,177 over five years. Five-year ROI reaches 116.92% and total cumulative return in cash sums $61,974. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,243/mo property income rather than buyer’s personal income.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Johnson • Oceanway
Mls Name: My State MLS
Mls ID: #11529966