822 Imperial LoopAlvinTX77511
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 Alvin at 822 Imperial Loop, Alvin, TX, 77511 priced at $265,409 converts $2,514/mo rent into $573/mo cash flow after a $1,299/mo obligation. Total monthly income equals $2,514/mo, and annual cash flow totals $6,870/yr on $87,983 invested. Return on cash invested prints 27.72% in year one, and rental yield reads 11.37% against a $265,409 entry. Equity gained on principal adds $1,713/yr, while 5% annual appreciation compiles into $73,328 by year five. Five-year ROI reaches 146.21% and total cumulative return in cash sums $128,640. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $1,299/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77511, Alvin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,861 (100%) |
| Owner Occupied HU | 14,550 (66.6%) |
| Renter Occupied HU | 5,626 (25.7%) |
| Vacant Housing Units | 1,685 ( 7.7%) |
| Median Home Value | $269,812 |
| Average Home Value | $298,856 |
Housing Distribution
Address Breakdown
Residential
20,032
Single Family
17,392
Multi-Family
2,640
Businesses
1,090
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicole Freer • KB Home Houston
Mls Name: HAR
Mls Provider:
Mls ID: #75878996
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.