Gregg 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 Gregg Plan, Beacon Point at Lago Mar, Texas City, TX, 77539 generates $2,400/mo in rent and, after a $1,630/mo payment, leaves $32/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $382/yr on $110,386 invested. Return on cash invested sits at 20.26% in year one, and rental yield is 8.65% on a $332,990 entry. Equity gained on principal adds $2,149/yr, while 5% annual appreciation builds toward $91,999 over five years. Five-year ROI reaches 105.91% and total cumulative return in cash sums $116,905. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
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