20306 Rosegold WaySpringTX77379
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 Spring at 20306 Rosegold Way, Spring, TX, 77379 generates $5,540/mo in rent and, after a $3,304/mo payment, leaves $657/mo in cash flow. Total monthly income is $5,540/mo, and annual cash flow is $7,887/yr on $222,075 invested. Return on cash invested sits at 23.61% in year one, and rental yield is 9.85% on a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 124.06% and total cumulative return in cash sums $275,499. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,540/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
9,922 sqft lot
$N/A/sqft
$990 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77379, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,204 (100%) |
| Owner Occupied HU | 22,558 (67.9%) |
| Renter Occupied HU | 8,869 (26.7%) |
| Vacant Housing Units | 1,777 ( 5.4%) |
| Median Home Value | $356,303 |
| Average Home Value | $400,335 |
Housing Distribution
Address Breakdown
Residential
31,197
Single Family
25,921
Multi-Family
5,276
Businesses
1,837
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rebecca Haaga • CB&A, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #74079219
Disclaimer: Copyright 2024, 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.