The Manor (2870) Plan, Kemah Crossing - Luxe 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 equals $2,593/mo, and annual cash flow totals $100/yr on $120,490 invested. Return on cash invested prints 19.99% in year one, and rental yield reads 8.56% against a $363,470 entry. Equity gained on principal adds $2,345/yr, while 5% annual appreciation compiles into $100,420 by year five. Five-year ROI reaches 104.53% and total cumulative return in cash sums $125,947. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,593/mo property income covering a $1,779/mo payment, not borrower’s personal income.
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
