10026 S Xavier St Plan, Pine Acre TrailsConroeTX77303
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 Conroe at 10026 S Xavier St Plan, Pine Acre Trails, Conroe, TX, 77303 generates $869/mo in rent and, after a $563/mo payment, leaves $51/mo in cash flow. Total monthly income is $869/mo, and annual cash flow is $613/yr on $38,121 invested. Return on cash invested sits at 21.52% in year one, and rental yield is 9.07% on a $114,995 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,771 over five years. Five-year ROI reaches 112.78% and total cumulative return in cash sums $42,992. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $869/mo property income rather than buyer’s personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77303, Conroe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,577 (100%) |
| Owner Occupied HU | 6,547 (68.4%) |
| Renter Occupied HU | 2,463 (25.7%) |
| Vacant Housing Units | 567 ( 5.9%) |
| Median Home Value | $305,121 |
| Average Home Value | $343,028 |
Housing Distribution
Address Breakdown
Residential
9,827
Single Family
8,708
Multi-Family
1,119
Businesses
447
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
