25301 Brushby Creek DrMagnoliaTX77355
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 25301 Brushby Creek Dr, Magnolia, TX, 77355 offers a 9.47% rental yield on a $300,240 purchase with $2,370/mo rent. Total monthly income registers $2,370/mo, and a $1,470/mo payment leaves $234/mo available for distribution. Annual cash flow reaches $2,814/yr on $99,530 to close, and return on cash invested stands at 22.74% in year one. Equity gained on principal adds $1,937/yr while 5% annual appreciation supports $82,951 over five years. Portfolio math shows five-year ROI at 119.24% and total cumulative return in cash at $118,683. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,370/mo property income against a $1,470/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77355, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,302 (100%) |
| Owner Occupied HU | 10,090 (82.0%) |
| Renter Occupied HU | 1,595 (13.0%) |
| Vacant Housing Units | 617 ( 5.0%) |
| Median Home Value | $431,647 |
| Average Home Value | $498,244 |
Housing Distribution
Address Breakdown
Residential
12,551
Single Family
12,141
Multi-Family
410
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices