Breckenridge Plan, Townsen LandingHumbleTX77338
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 Humble at Breckenridge Plan, Townsen Landing, Humble, TX, 77338 priced at $540,950 converts $4,152/mo rent into $305/mo cash flow after a $2,648/mo obligation. Total monthly income equals $4,152/mo, and annual cash flow totals $3,659/yr on $177,973 invested. Return on cash invested prints 22.12% in year one, and rental yield reads 9.21% against a $540,950 entry. Equity gained on principal adds $3,491/yr, while 5% annual appreciation compiles into $149,455 by year five. Five-year ROI reaches 115.86% and total cumulative return in cash sums $206,196. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,152/mo property income covering a $2,648/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77338, Humble, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,259 (100%) |
| Owner Occupied HU | 8,544 (49.5%) |
| Renter Occupied HU | 7,428 (43.0%) |
| Vacant Housing Units | 1,287 ( 7.5%) |
| Median Home Value | $260,461 |
| Average Home Value | $283,669 |
Housing Distribution
Address Breakdown
Residential
16,908
Single Family
11,771
Multi-Family
5,137
Businesses
1,942
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
