Frio Plan, PearlbrookTexas 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 Frio Plan, Pearlbrook, Texas City, TX, 77591 priced at $248,990 pairs $2,428/mo rent with $657/mo cash flow after a $1,219/mo payment. Total monthly income equals $2,428/mo, and annual cash flow comes to $7,885/yr on $82,540 invested. Return on cash invested is 29.46% in year one, and rental yield stands at 11.7% on a $248,990 basis. Equity gained on principal adds $1,607/yr, and 5% annual appreciation accumulates to $68,791 by year five. Five-year ROI measures 155.33% and total cumulative return in cash reaches $128,213. For financing, Ziffy Mortgage’s DSCR program evaluates $2,428/mo property income against a $1,219/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: Suzonne Shivers • CastleRock Communities
Mls Name: Castlerock Communities
Mls ID: #N/A