The Harlow (S135) Plan, Kemah Crossing - City SeriesKemahTX77565
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
Total monthly income registers $3,067/mo, and a $1,525/mo payment leaves $852/mo available for distribution. Annual cash flow reaches $10,218/yr on $103,259 to close, and return on cash invested stands at 29.8% in year one. Equity gained on principal adds $2,010/yr while 5% annual appreciation supports $86,059 over five years. Portfolio math shows five-year ROI at 157.11% and total cumulative return in cash at $162,235. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,067/mo property income against a $1,525/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77565, Kemah, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,959 (100%) |
| Owner Occupied HU | 2,585 (52.1%) |
| Renter Occupied HU | 1,769 (35.7%) |
| Vacant Housing Units | 605 (12.2%) |
| Median Home Value | $445,345 |
| Average Home Value | $564,393 |
Housing Distribution
Address Breakdown
Residential
3,887
Single Family
2,616
Multi-Family
1,271
Businesses
744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
