25376 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
Rental property for sale in Magnolia at 25376 Brushby Creek Dr, Magnolia, TX, 77355 generates $2,184/mo in rent and, after a $1,427/mo payment, leaves $40/mo in cash flow. Total monthly income is $2,184/mo, and annual cash flow is $480/yr on $96,629 invested. Return on cash invested sits at 20.41% in year one, and rental yield is 8.99% on a $291,490 entry. Equity gained on principal adds $1,881/yr, while 5% annual appreciation builds toward $80,533 over five years. Five-year ROI reaches 107.08% and total cumulative return in cash sums $103,468. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,184/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$850 annually 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
Listed by: Jared Turner • Starlight Homes
Mls Name: HAR
Mls Provider:
Mls ID: #77876225
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.