3518 Windmill Palm DrManvelTX77584
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 Manvel at 3518 Windmill Palm Dr, Manvel, TX, 77584 earns $480/mo cash flow from $3,750/mo rent with a $2,251/mo payment. Total monthly income totals $3,750/mo, and annual cash flow totals $5,755/yr on $152,453 capital. ROI tracks 23.68% on current figures, and rental yield reads 9.78% at a $459,888 purchase. Equity gained on principal adds $2,968/yr, and 5% annual appreciation supports $127,059 over five years. Five-year ROI reaches 124.3% and total cumulative return in cash sums $189,494. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,750/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
