115 S Esplanade WayStaffordTX77477
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 Stafford at 115 S Esplanade Way, Stafford, TX, 77477 priced at $399,000 converts $3,002/mo rent into $165/mo cash flow after a $1,953/mo obligation. Total monthly income equals $3,002/mo, and annual cash flow totals $1,975/yr on $132,269 invested. Return on cash invested prints 21.4% in year one, and rental yield reads 9.03% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 112.06% and total cumulative return in cash sums $148,226. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,002/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 1997
7,670 sqft 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