865 Kahla DrCrystal BeachTX77650
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
Investment property for sale in Crystal Beach at 865 Kahla Dr, Crystal Beach, TX, 77650 with 5% annual appreciation on a $469,000 basis while $3,365/mo rent supports operations. Total monthly income totals $3,365/mo and a $2,296/mo payment preserves $29/mo for cash returns. Annual cash flow comes to $353/yr on $155,474 deployed, and return on cash invested reaches 20.14% in year one. Equity gained on principal adds $3,026/yr, and five-year appreciation sums $129,576 alongside rental yield of 8.61%. Five-year ROI measures 105.28% and total cumulative return in cash totals $163,687.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,365/mo property income versus a $2,296/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
5,401 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brittany Wooten • Martha Turner Sotheby's International Realty
Mls Name: HAR
Mls ID: #42971449