Frankfurt Plan, St. Augustine MeadowsLs3jkr Mont BelvieuTX77535
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 Ls3jkr Mont Belvieu at Frankfurt Plan, St. Augustine Meadows, Ls3jkr Mont Belvieu, TX, 77535 priced at $435,990 converts $3,683/mo rent into $583/mo cash flow after a $2,134/mo obligation. Total monthly income equals $3,683/mo, and annual cash flow totals $6,991/yr on $144,531 invested. Return on cash invested prints 24.75% in year one, and rental yield reads 10.14% against a $435,990 entry. Equity gained on principal adds $2,813/yr, while 5% annual appreciation compiles into $120,456 by year five. Five-year ROI reaches 129.99% and total cumulative return in cash sums $187,871. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,683/mo property income covering a $2,134/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: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • K Hovnanian Homes
Mls Name: K. Hovnanian Companies, LLC
Mls Provider:
Mls ID: #N/A