8703 Tumblewood DrBeach CityTX77523
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 Beach City at 8703 Tumblewood Dr, Beach City, TX, 77523 generates $6,164/mo in rent and, after a $3,915/mo payment, leaves $476/mo in cash flow. Total monthly income is $6,164/mo, and annual cash flow is $5,711/yr on $263,167 invested. Return on cash invested sits at 22.23% in year one, and rental yield is 9.25% on a $799,900 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation builds toward $220,998 over five years. Five-year ROI reaches 116.47% and total cumulative return in cash sums $306,504. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,164/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
1.42 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandon Bundens • Aero Realty, LLC
Mls Name: HAR
Mls ID: #76717272