11632 S Kirkwood RdStaffordTX77477
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 11632 S Kirkwood Rd, Stafford, TX, 77477 generates $2,230/mo in rent and, after a $1,030/mo payment, leaves $510/mo in cash flow. Total monthly income is $2,230/mo, and annual cash flow is $6,125/yr on $69,781 invested. Return on cash invested sits at 28.69% in year one, and rental yield is 12.71% on a $210,500 entry. Equity gained on principal adds $1,358/yr, while 5% annual appreciation builds toward $58,157 over five years. Five-year ROI reaches 152.54% and total cumulative return in cash sums $106,444. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,230/mo property income rather than buyer’s personal income.
Townhouse
Built in 1975
2,003 sqft lot
$N/A/sqft
$223 monthly 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