3419 Dawnwood DrSpringTX77380
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 Spring at 3419 Dawnwood Dr, Spring, TX, 77380 listed at $262,500 pairs $2,298/mo rent with a $1,285/mo payment to leave $425/mo cash flow. Total monthly income runs $2,298/mo, and annual cash flow reaches $5,105/yr on $87,019 cash to close. Return on cash invested measures 25.78% in year one, and rental yield registers 10.51% at a $262,500 basis. Equity gained on principal adds $1,694/yr, and annual property appreciation at 5% supports $72,524 by year five. Five-year ROI tracks 135.57% and total cumulative return in cash totals $117,970. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,298/mo property income relative to a $1,285/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1972
8,803 sqft lot
$N/A/sqft
$68 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77380, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,139 (100%) |
| Owner Occupied HU | 5,064 (31.4%) |
| Renter Occupied HU | 9,258 (57.4%) |
| Vacant Housing Units | 1,817 (11.3%) |
| Median Home Value | $480,318 |
| Average Home Value | $609,099 |
Housing Distribution
Address Breakdown
Residential
15,423
Single Family
7,374
Multi-Family
8,049
Businesses
2,755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristian Hurley • CB&A, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #29272803
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.