9115 Regan WayMont BelvieuTX77523
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 Mont Belvieu at 9115 Regan Way, Mont Belvieu, TX, 77523 uses $139,230 cash to close to unlock $2,360/yr annual cash flow and $197/mo monthly cash flow. Total monthly income runs $3,217/mo, and a $2,056/mo payment keeps the spread at $197/mo. Purchase price stands at $420,000, and rental yield measures 9.19% with $3,217/mo rent. Return on cash invested shows 21.6% in year one, and 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 113.26% and total cumulative return in cash records $157,687. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,217/mo property income covering a $2,056/mo payment rather than investor’s personal income.
Single Family
Built in 2019
10,384 sqft lot
$N/A/sqft
$400 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ken Hayes • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #86545790
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.