9011 Tumblewood Dr, Beach City, TX, 77523 | $511/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3998 sft

15406 Driftwood Oak Ct, Houston, TX, 77059

5 Bed
5 Bath
3618 sft

4206 Masters Dr, League City, TX, 77573

5 Bed
4 Bath
2892 sft

16346 Craighurst Dr, Houston, TX, 77059

3 Bed
3 Bath
2738 sft

2215 Trocadero Ln, League City, TX, 77573

Nearby investment properties with comparable prices

3 Bed
3 Bath
3059 sft

4539 Cedar Ridge Trl, Houston, TX, 77059

3 Bed
2 Bath
2492 sft

11607 Champions Frst, Mont Belvieu, TX, 77535

3 Bed
3 Bath
2546 sft

14115 Dunsmore Landing Dr, Houston, TX, 77059

4 Bed
2 Bath
2492 sft

11607 Champions Forest Dr, Mont Belvieu, TX, 77535

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Beach City at 9011 Tumblewood Dr, Beach City, TX, 77523 earns $511/mo cash flow from $5,171/mo rent with a $3,187/mo payment. Total monthly income totals $5,171/mo, and annual cash flow totals $6,129/yr on $214,212 capital. ROI tracks 22.92% on current figures, and rental yield reads 9.53% at a $651,100 purchase. Equity gained on principal adds $4,201/yr, and 5% annual appreciation supports $179,887 over five years. Five-year ROI reaches 120.24% and total cumulative return in cash sums $257,567. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,171/mo property income instead of your personal income.

Single Family

Built in 2013

0.95 Acres lot

$N/A/sqft

$30 monthly HOA