3004 Magnolia Pass LnLeague CityTX77573
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 League City at 3004 Magnolia Pass Ln, League City, TX, 77573 uses $119,307 cash to close to unlock $10,971/yr annual cash flow and $914/mo monthly cash flow. Total monthly income runs $3,474/mo, and a $1,762/mo payment keeps the spread at $914/mo. Purchase price stands at $359,900, and rental yield measures 11.58% with $3,474/mo rent. Return on cash invested shows 29.1% in year one, and 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 153.39% and total cumulative return in cash records $183,002. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,474/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 2023
7,413 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose Trevino • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls ID: #52459380