3515 Garrison Run DrSpringTX77386
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 Spring at 3515 Garrison Run Dr, Spring, TX, 77386 generates $2,544/mo in rent and, after a $1,270/mo payment, leaves $699/mo in cash flow. Total monthly income is $2,544/mo, and annual cash flow is $8,385/yr on $86,024 invested. Return on cash invested sits at 29.66% in year one, and rental yield is 11.76% on a $259,500 entry. Equity gained on principal adds $1,675/yr, while 5% annual appreciation builds toward $71,695 over five years. Five-year ROI reaches 156.32% and total cumulative return in cash sums $134,477. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,544/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
4,822 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77386, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,626 (100%) |
| Owner Occupied HU | 18,540 (75.3%) |
| Renter Occupied HU | 4,987 (20.3%) |
| Vacant Housing Units | 1,099 ( 4.5%) |
| Median Home Value | $383,165 |
| Average Home Value | $437,179 |
Housing Distribution
Address Breakdown
Residential
24,337
Single Family
22,086
Multi-Family
2,251
Businesses
851
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices