Plan 1631 Modeled Plan, Vida CosteraTexas 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 Plan 1631 Modeled Plan, Vida Costera, Texas City, TX, 77591 generates $2,018/mo in rent and, after a $1,165/mo payment, leaves $325/mo in cash flow. Total monthly income is $2,018/mo, and annual cash flow is $3,905/yr on $78,895 invested. Return on cash invested sits at 24.86% in year one, and rental yield is 10.18% on a $237,995 entry. Equity gained on principal adds $1,536/yr, while 5% annual appreciation builds toward $65,754 over five years. Five-year ROI reaches 130.63% and total cumulative return in cash sums $103,065. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,018/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: 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: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A