302 Brazen Forest TrlMagnoliaTX77354
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 302 Brazen Forest Trl, Magnolia, TX, 77354 priced at $304,900 converts $2,910/mo rent into $742/mo cash flow after a $1,492/mo obligation. Total monthly income equals $2,910/mo, and annual cash flow totals $8,906/yr on $101,074 invested. Return on cash invested prints 28.72% in year one, and rental yield reads 11.45% against a $304,900 entry. Equity gained on principal adds $1,967/yr, while 5% annual appreciation compiles into $84,238 by year five. Five-year ROI reaches 151.33% and total cumulative return in cash sums $152,954. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,910/mo property income covering a $1,492/mo payment, not borrower’s personal income.
Single Family
Built in 2025
3,598 sqft lot
$N/A/sqft
No 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