1103 Dulles Ave APT 1703StaffordTX77477
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
Investment property for sale in Stafford at 1103 Dulles Ave APT 1703, Stafford, TX, 77477 listed at $183,000 pairs $1,943/mo rent with a $896/mo payment to leave $641/mo cash flow. Total monthly income runs $1,943/mo, and annual cash flow reaches $7,696/yr on $60,665 cash to close. Return on cash invested measures 32.6% in year one, and rental yield registers 12.74% at a $183,000 basis. Equity gained on principal adds $1,181/yr, and annual property appreciation at 5% supports $50,560 by year five. Five-year ROI tracks 172.13% and total cumulative return in cash totals $104,423. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,943/mo property income relative to a $896/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77477, Stafford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,943 (100%) |
| Owner Occupied HU | 6,026 (37.8%) |
| Renter Occupied HU | 8,493 (53.3%) |
| Vacant Housing Units | 1,424 ( 8.9%) |
| Median Home Value | $281,260 |
| Average Home Value | $312,979 |
Housing Distribution
Address Breakdown
Residential
14,307
Single Family
7,249
Multi-Family
7,058
Businesses
2,367
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices