21547 Bluebonnet Bay DrMagnoliaTX77354
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 Magnolia at 21547 Bluebonnet Bay Dr, Magnolia, TX, 77354 earns $337/mo cash flow from $2,910/mo rent with a $1,771/mo payment. Total monthly income totals $2,910/mo, and annual cash flow totals $4,041/yr on $119,970 capital. ROI tracks 23.28% on current figures, and rental yield reads 9.65% at a $361,900 purchase. Equity gained on principal adds $2,335/yr, and 5% annual appreciation supports $99,986 over five years. Five-year ROI reaches 122.11% and total cumulative return in cash sums $146,490. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,910/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77354, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,545 (100%) |
| Owner Occupied HU | 15,505 (75.5%) |
| Renter Occupied HU | 3,830 (18.6%) |
| Vacant Housing Units | 1,210 ( 5.9%) |
| Median Home Value | $465,218 |
| Average Home Value | $529,342 |
Housing Distribution
Address Breakdown
Residential
18,911
Single Family
16,788
Multi-Family
2,123
Businesses
1,260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices