Jefferson Plan, Royal Oaks LandingHoustonTX77082
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
Investment property for sale in Houston at Jefferson Plan, Royal Oaks Landing, Houston, TX, 77082 offers a 11.89% rental yield on a $522,000 purchase with $5,174/mo rent. Total monthly income registers $5,174/mo, and a $2,555/mo payment leaves $1,462/mo available for distribution. Annual cash flow reaches $17,543/yr on $171,738 to close, and return on cash invested stands at 30.28% in year one. Equity gained on principal adds $3,368/yr while 5% annual appreciation supports $144,219 over five years. Portfolio math shows five-year ROI at 159.61% and total cumulative return in cash at $274,119. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,174/mo property income against a $2,555/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Housing Distribution
Address Breakdown
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices