Cherry Blossom Plan, Beacon Point at Lago Mar 50' HomesitesTexas CityTX77591
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 Cherry Blossom Plan, Beacon Point at Lago Mar 50' Homesites, Texas City, TX, 77591 priced at $364,990 pairs $3,036/mo rent with $441/mo cash flow after a $1,786/mo payment. Total monthly income equals $3,036/mo, and annual cash flow comes to $5,291/yr on $120,994 invested. Return on cash invested is 24.28% in year one, and rental yield stands at 9.98% on a $364,990 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,840 by year five. Five-year ROI measures 127.49% and total cumulative return in cash reaches $154,252. For financing, Ziffy Mortgage’s DSCR program evaluates $3,036/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77591, Texas City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,747 (100%) |
| Owner Occupied HU | 4,772 (54.6%) |
| Renter Occupied HU | 3,181 (36.4%) |
| Vacant Housing Units | 794 ( 9.1%) |
| Median Home Value | $284,863 |
| Average Home Value | $350,868 |
Housing Distribution
Address Breakdown
Residential
7,550
Single Family
5,010
Multi-Family
2,540
Businesses
361
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A