27215 Silent Rain 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 27215 Silent Rain Dr, Magnolia, TX, 77354 uses $223,506 cash to close to unlock $12,184/yr annual cash flow and $1,015/mo monthly cash flow. Total monthly income runs $5,965/mo, and a $3,325/mo payment keeps the spread at $1,015/mo. Purchase price stands at $679,351, and rental yield measures 10.54% with $5,965/mo rent. Return on cash invested shows 25.51% in year one, and 5% annual appreciation builds toward $187,692 over five years. Five-year ROI reaches 134.32% and total cumulative return in cash records $300,205. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,965/mo property income covering a $3,325/mo payment rather than investor’s personal income.
Single Family
Built in 2024
7,946 sqft lot
$N/A/sqft
$1,425 annually 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
Listed by: Ben Caballero • HomesUSA.com
Mls Name: HAR
Mls Provider:
Mls ID: #54416498
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.