Hill 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 Hill Plan, Beacon Point at Lago Mar, Texas City, TX, 77539 priced at $313,990 converts $2,609/mo rent into $376/mo cash flow after a $1,537/mo obligation. Total monthly income equals $2,609/mo, and annual cash flow totals $4,512/yr on $104,088 invested. Return on cash invested prints 24.24% in year one, and rental yield reads 9.97% against a $313,990 entry. Equity gained on principal adds $2,026/yr, while 5% annual appreciation compiles into $86,750 by year five. Five-year ROI reaches 127.29% and total cumulative return in cash sums $132,492. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,609/mo property income covering a $1,537/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: 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