75 Pavey CirNew WaverlyTX77358
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 New Waverly at 75 Pavey Cir, New Waverly, TX, 77358 generates $1,017/mo in rent and, after a $660/mo payment, leaves $58/mo in cash flow. Total monthly income is $1,017/mo, and annual cash flow is $696/yr on $44,719 invested. Return on cash invested sits at 21.46% in year one, and rental yield is 9.05% on a $134,900 entry. Equity gained on principal adds $870/yr, while 5% annual appreciation builds toward $37,270 over five years. Five-year ROI reaches 112.39% and total cumulative return in cash sums $50,261. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,017/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
0.72 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77358, New Waverly, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,582 (100%) |
| Owner Occupied HU | 1,737 (67.3%) |
| Renter Occupied HU | 402 (15.6%) |
| Vacant Housing Units | 443 (17.2%) |
| Median Home Value | $249,672 |
| Average Home Value | $390,974 |
Housing Distribution
Address Breakdown
Residential
2,097
Single Family
2,047
Multi-Family
50
Businesses
230
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandi Burke • Strong Real Estate Co.
Mls Name: HAR
Mls ID: #38176284