Bellaire Plan, COLTONMontgomeryTX77316
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 Montgomery at Bellaire Plan, COLTON, Montgomery, TX, 77316 generates $2,870/mo in rent and, after a $1,938/mo payment, leaves $54/mo in cash flow. Total monthly income is $2,870/mo, and annual cash flow is $651/yr on $131,271 invested. Return on cash invested sits at 20.4% in year one, and rental yield is 8.7% on a $395,990 entry. Equity gained on principal adds $2,555/yr, while 5% annual appreciation builds toward $109,405 over five years. Five-year ROI reaches 106.72% and total cumulative return in cash sums $140,093. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,870/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77316, Montgomery, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,356 (100%) |
| Owner Occupied HU | 13,173 (80.5%) |
| Renter Occupied HU | 1,831 (11.2%) |
| Vacant Housing Units | 1,352 ( 8.3%) |
| Median Home Value | $452,118 |
| Average Home Value | $493,656 |
Housing Distribution
Address Breakdown
Residential
15,368
Single Family
14,899
Multi-Family
469
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Village Builders
Mls Name: Village Builders
Mls ID: #N/A