271 Woodman DrClevelandTX77328
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 Cleveland at 271 Woodman Dr, Cleveland, TX, 77328 priced at $175,500 pairs $1,386/mo rent with $138/mo cash flow after a $859/mo payment. Total monthly income equals $1,386/mo, and annual cash flow comes to $1,656/yr on $58,178 invested. Return on cash invested is 22.75% in year one, and rental yield stands at 9.48% on a $175,500 basis. Equity gained on principal adds $1,132/yr, and 5% annual appreciation accumulates to $48,487 by year five. Five-year ROI measures 119.32% and total cumulative return in cash reaches $69,416. For financing, Ziffy Mortgage’s DSCR program evaluates $1,386/mo property income against a $859/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
1.11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77328, Cleveland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,134 (100%) |
| Owner Occupied HU | 5,423 (76.0%) |
| Renter Occupied HU | 976 (13.7%) |
| Vacant Housing Units | 735 (10.3%) |
| Median Home Value | $258,796 |
| Average Home Value | $360,393 |
Housing Distribution
Address Breakdown
Residential
6,637
Single Family
6,636
Multi-Family
1
Businesses
328
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices