Warren Plan, St. Augustine MeadowsN1rdgo Mont BelvieuTX77535
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 N1rdgo Mont Belvieu at Warren Plan, St. Augustine Meadows, N1rdgo Mont Belvieu, TX, 77535 offers $3,643/mo rent that, after a $2,173/mo payment, leaves $486/mo cash flow. Total monthly income is $3,643/mo, and annual cash flow is $5,830/yr on $147,183 cash. Return on cash invested measures 23.87% in year one, and rental yield stands at 9.85% at a $443,990 entry. Equity gained on principal adds $2,865/yr while 5% annual appreciation compounds into $122,666 by year five. Five-year ROI records 125.28% and total cumulative return in cash reaches $184,395. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,643/mo property income versus a $2,173/mo payment rather than borrower’s personal income verification through 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: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • K Hovnanian Homes
Mls Name: K. Hovnanian Companies, LLC
Mls Provider:
Mls ID: #N/A