9938 Rustic Rock RdLa PorteTX77571
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 La Porte at 9938 Rustic Rock Rd, La Porte, TX, 77571 generates $1,990/mo in rent and, after a $1,202/mo payment, leaves $221/mo in cash flow. Total monthly income is $1,990/mo, and annual cash flow is $2,647/yr on $81,416 invested. Return on cash invested sits at 23.16% in year one, and rental yield is 9.72% on a $245,600 entry. Equity gained on principal adds $1,585/yr, while 5% annual appreciation builds toward $67,855 over five years. Five-year ROI reaches 121.64% and total cumulative return in cash sums $99,032. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,990/mo property income rather than buyer’s personal income.
Single Family
Built in 1979
6,534 sqft lot
$N/A/sqft
$23 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77571, La Porte, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,032 (100%) |
| Owner Occupied HU | 10,813 (67.4%) |
| Renter Occupied HU | 4,126 (25.7%) |
| Vacant Housing Units | 1,093 ( 6.8%) |
| Median Home Value | $266,608 |
| Average Home Value | $313,695 |
Housing Distribution
Address Breakdown
Residential
15,236
Single Family
12,840
Multi-Family
2,396
Businesses
1,081
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices