Ellis Plan, Beacon Point at Lago MarTexas CityTX77539
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 Ellis Plan, Beacon Point at Lago Mar, Texas City, TX, 77539 priced at $331,990 pairs $2,888/mo rent with $527/mo cash flow after a $1,625/mo payment. Total monthly income equals $2,888/mo, and annual cash flow comes to $6,325/yr on $110,055 invested. Return on cash invested is 25.66% in year one, and rental yield stands at 10.44% on a $331,990 basis. Equity gained on principal adds $2,142/yr, and 5% annual appreciation accumulates to $91,723 by year five. Five-year ROI measures 134.91% and total cumulative return in cash reaches $148,475. For financing, Ziffy Mortgage’s DSCR program evaluates $2,888/mo property income against a $1,625/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77539, Dickinson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,032 (100%) |
| Owner Occupied HU | 14,241 (67.7%) |
| Renter Occupied HU | 4,862 (23.1%) |
| Vacant Housing Units | 1,929 ( 9.2%) |
| Median Home Value | $283,214 |
| Average Home Value | $329,256 |
Housing Distribution
Address Breakdown
Residential
18,365
Single Family
16,040
Multi-Family
2,325
Businesses
1,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A