Cascade Plan, Sunrise CoveTexas CityTX77590
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 Texas City at Cascade Plan, Sunrise Cove, Texas City, TX, 77590 priced at $341,990 converts $3,168/mo rent into $736/mo cash flow after a $1,674/mo obligation. Total monthly income equals $3,168/mo, and annual cash flow totals $8,831/yr on $113,370 invested. Return on cash invested prints 27.7% in year one, and rental yield reads 11.12% against a $341,990 entry. Equity gained on principal adds $2,207/yr, while 5% annual appreciation compiles into $94,486 by year five. Five-year ROI reaches 145.81% and total cumulative return in cash sums $165,307. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,168/mo property income covering a $1,674/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77590, Texas City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,040 (100%) |
| Owner Occupied HU | 6,797 (52.1%) |
| Renter Occupied HU | 5,265 (40.4%) |
| Vacant Housing Units | 978 ( 7.5%) |
| Median Home Value | $181,551 |
| Average Home Value | $254,427 |
Housing Distribution
Address Breakdown
Residential
12,203
Single Family
9,405
Multi-Family
2,798
Businesses
775
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Beazer Homes
Mls Name: Beazer Homes
Mls Provider:
Mls ID: #N/A