7327 Still Haven DrRichmondTX77407
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 7327 Still Haven Dr, Richmond, TX, 77407 in Richmond at $369,800 earns $2,770/mo in rent and nets $73/mo after the $1,663/mo payment, a 8.99% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $102,169 over five years. Ziffy Mortgage underwrites this on a 1.67 DSCR without U.S. credit history. With $3,406/yr in principal paydown, total projected return reaches $146,741.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.5% |
| Monthly Cash Flow | $73 | $285 |
City averages based on Richmond market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,770 |
| Total Monthly Debt Service | $2,549 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2007
7,660 sqft lot
$N/A/sqft
$798 annually HOA
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
Single Family
Built in 2007
7,660 sqft lot
$N/A/sqft
$798 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Terry Fan • RE/MAX Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #96927776
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.