9103 Night Beacon Point DrSpringTX77379
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 Spring at 9103 Night Beacon Point Dr, Spring, TX, 77379 generates $3,547/mo in rent and, after a $1,957/mo payment, leaves $612/mo in cash flow. Total monthly income is $3,547/mo, and annual cash flow is $7,345/yr on $132,534 invested. Return on cash invested sits at 25.45% in year one, and rental yield is 10.65% on a $399,800 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,457 over five years. Five-year ROI reaches 134.1% and total cumulative return in cash sums $177,733. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,547/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
10,467 sqft lot
$N/A/sqft
$1,100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77379, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,204 (100%) |
| Owner Occupied HU | 22,558 (67.9%) |
| Renter Occupied HU | 8,869 (26.7%) |
| Vacant Housing Units | 1,777 ( 5.4%) |
| Median Home Value | $356,303 |
| Average Home Value | $400,335 |
Housing Distribution
Address Breakdown
Residential
31,197
Single Family
25,921
Multi-Family
5,276
Businesses
1,837
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeoffrey Tremaria • RE/MAX Signature
Mls Name: HAR
Mls Provider:
Mls ID: #68666482
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.