32504 Shady 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
Investment property for sale in Magnolia at 32504 Shady Dr, Magnolia, TX, 77355 uses $68,952 cash to close to unlock $2,507/yr annual cash flow and $209/mo monthly cash flow. Total monthly income runs $1,688/mo, and a $1,018/mo payment keeps the spread at $209/mo. Purchase price stands at $208,000, and rental yield measures 9.74% with $1,688/mo rent. Return on cash invested shows 23.55% in year one, and 5% annual appreciation builds toward $57,467 over five years. Five-year ROI reaches 123.55% and total cumulative return in cash records $85,188. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,688/mo property income covering a $1,018/mo payment rather than investor’s personal income.
Manufactured
Built in 2024
0.38 Acres lot
$N/A/sqft
No 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: Heather Ripley • Carswell Real Estate Co. Inc.
Mls Name: HAR
Mls Provider:
Mls ID: #46529776
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.