822 Harvard StDeer ParkTX77536
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 Deer Park at 822 Harvard St, Deer Park, TX, 77536 offers $1,890/mo rent that, after a $954/mo payment, leaves $504/mo cash flow. Total monthly income is $1,890/mo, and annual cash flow is $6,045/yr on $64,642 cash. Return on cash invested measures 29.26% in year one, and rental yield stands at 11.63% at a $194,999 entry. Equity gained on principal adds $1,258/yr while 5% annual appreciation compounds into $53,875 by year five. Five-year ROI records 154.21% and total cumulative return in cash reaches $99,682. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,890/mo property income versus a $954/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1962
6,298 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77536, Deer Park, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,640 (100%) |
| Owner Occupied HU | 8,932 (70.7%) |
| Renter Occupied HU | 3,091 (24.5%) |
| Vacant Housing Units | 617 ( 4.9%) |
| Median Home Value | $306,960 |
| Average Home Value | $333,918 |
Housing Distribution
Address Breakdown
Residential
12,004
Single Family
10,514
Multi-Family
1,490
Businesses
998
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #36915543
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.