3535 Rocky Terrain DrSpringTX77373
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 3535 Rocky Terrain Dr, Spring, TX, 77373 with 5% annual appreciation on a $312,105 basis while $2,250/mo rent supports operations. Total monthly income totals $2,250/mo and a $1,528/mo payment preserves $9/mo for cash returns. Annual cash flow comes to $107/yr on $103,463 deployed, and return on cash invested reaches 20.01% in year one. Equity gained on principal adds $2,014/yr, and five-year appreciation sums $86,229 alongside rental yield of 8.65%. Five-year ROI measures 104.69% and total cumulative return in cash totals $108,320.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,250/mo property income versus a $1,528/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$255 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77373, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,265 (100%) |
| Owner Occupied HU | 18,365 (69.9%) |
| Renter Occupied HU | 6,633 (25.3%) |
| Vacant Housing Units | 1,267 ( 4.8%) |
| Median Home Value | $258,193 |
| Average Home Value | $296,393 |
Housing Distribution
Address Breakdown
Residential
25,827
Single Family
23,355
Multi-Family
2,472
Businesses
998
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicole Freer • KB Home Houston
Mls Name: HAR
Mls Provider:
Mls ID: #57999074
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.