Kingston Plan, WindemereBeaumontTX77713
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 Beaumont at Kingston Plan, Windemere, Beaumont, TX, 77713 uses $100,110 cash to close to unlock $55/yr annual cash flow and $5/mo monthly cash flow. Total monthly income runs $2,152/mo, and a $1,478/mo payment keeps the spread at $5/mo. Purchase price stands at $301,990, and rental yield measures 8.55% with $2,152/mo rent. Return on cash invested shows 19.96% in year one, and 5% annual appreciation builds toward $83,434 over five years. Five-year ROI reaches 104.35% and total cumulative return in cash records $104,461. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,152/mo property income covering a $1,478/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77713, Beaumont, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,454 (100%) |
| Owner Occupied HU | 3,944 (61.1%) |
| Renter Occupied HU | 1,796 (27.8%) |
| Vacant Housing Units | 714 (11.1%) |
| Median Home Value | $261,146 |
| Average Home Value | $282,515 |
Housing Distribution
Address Breakdown
Residential
7,468
Single Family
5,352
Multi-Family
2,116
Businesses
231
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
