13870 Green Heron WaySplendoraTX77372
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 Splendora at 13870 Green Heron Way, Splendora, TX, 77372 listed at $251,000 pairs $2,383/mo rent with a $1,229/mo payment to leave $552/mo cash flow. Total monthly income runs $2,383/mo, and annual cash flow reaches $6,621/yr on $83,207 cash to close. Return on cash invested measures 27.87% in year one, and rental yield registers 11.39% at a $251,000 basis. Equity gained on principal adds $1,620/yr, and annual property appreciation at 5% supports $69,347 by year five. Five-year ROI tracks 146.97% and total cumulative return in cash totals $122,292. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,383/mo property income relative to a $1,229/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
6,134 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77372, Splendora, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,634 (100%) |
| Owner Occupied HU | 4,431 (78.6%) |
| Renter Occupied HU | 803 (14.3%) |
| Vacant Housing Units | 400 ( 7.1%) |
| Median Home Value | $287,000 |
| Average Home Value | $327,546 |
Housing Distribution
Address Breakdown
Residential
5,110
Single Family
5,110
Multi-Family
0
Businesses
276
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tandra Aldridge • Smart City Realty
Mls Name: HAR
Mls Provider:
Mls ID: #84060868
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.