1103 Dulles Ave APT 304, Stafford, TX, 77477 | $424/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1103 Dulles Ave APT 304, Stafford, TX, 77477 | $424/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1140 sft

2229 2nd St, Rosenberg, TX, 77471

3 Bed
2 Bath
1180 sft

5216 Rockwood Dr, Rosenberg, TX, 77471

2 Bed
2 Bath
1110 sft

2910 Grants Lake Blvd UNIT 1603, Sugar Land, TX, 77479

3 Bed
2 Bath
1266 sft

4927 Esperanza Terrace Dr, Richmond, TX, 77469

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
1 Bath
1200 sft

1305 Winchester Dr, Richmond, TX, 77469

4 Bed
2 Bath
1279 sft

406 Collins Rd, Richmond, TX, 77469

3 Bed
1 Bath
790 sft

1605 Walnut Ave, Rosenberg, TX, 77471

2 Bed
1 Bath
588 sft

1000 Avenue E, Rosenberg, TX, 77471

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Stafford at 1103 Dulles Ave APT 304, Stafford, TX, 77477 generates $1,490/mo in rent and, after a $734/mo payment, leaves $424/mo in cash flow. Total monthly income is $1,490/mo, and annual cash flow is $5,082/yr on $49,725 invested. Return on cash invested sits at 30.13% in year one, and rental yield is 11.92% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 158.9% and total cumulative return in cash sums $79,014. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,490/mo property income rather than buyer’s personal income.

Townhouse

Built in 1985

3,158 sqft lot

$N/A/sqft

No HOA

More details about the property

FALL IN LOVE WITH THE OAKS AT RIVERBEND! This stunning 1 bed, 1 bath condo in a gated Stafford community is pure perfection! Prime Section 3 location means easy pool and gate access. Your private gated porch with yard is the perfect retreat! Inside, soaring vaulted ceilings and oversized windows flood the space with incredible natural light. The cozy wood burning fireplace adds warmth while the spacious kitchen shines with its bright window, pantry, and smart under-stair storage. Open-concept living makes entertaining a breeze! Upstairs, your primary suite wows with dramatic high ceilings, sleek vinyl flooring, and a roomy walk-in closet. The stylishly updated bathroom features trendy bohemian fixtures and tub/shower combo. Enjoy in-unit laundry hookups, extra storage, and covered parking behind your building! Community perks include a sparkling pool and secure gated entry. Move-in ready and absolutely incredible, don't wait!

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