13804 Lyndon B Johnson StManorTX78653
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 Manor at 13804 Lyndon B Johnson St, Manor, TX, 78653 uses $116,655 cash to close to unlock $2,062/yr annual cash flow and $172/mo monthly cash flow. Total monthly income runs $2,970/mo, and a $1,722/mo payment keeps the spread at $172/mo. Purchase price stands at $351,900, and rental yield measures 10.13% with $2,970/mo rent. Return on cash invested shows 21.68% in year one, and 5% annual appreciation builds toward $97,223 over five years. Five-year ROI reaches 114.63% and total cumulative return in cash records $133,726. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,970/mo property income covering a $1,722/mo payment rather than investor’s personal income.
Single Family
Built in 2018
5,998 sqft lot
$N/A/sqft
$26 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Housing Distribution
Address Breakdown
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices