3539 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
Rental property for sale in Spring at 3539 Rocky Terrain Dr, Spring, TX, 77373 priced at $325,073 pairs $2,582/mo rent with $249/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,582/mo, and annual cash flow comes to $2,990/yr on $107,762 invested. Return on cash invested is 22.68% in year one, and rental yield stands at 9.53% on a $325,073 basis. Equity gained on principal adds $2,098/yr, and 5% annual appreciation accumulates to $89,812 by year five. Five-year ROI measures 119.05% and total cumulative return in cash reaches $128,292. For financing, Ziffy Mortgage’s DSCR program evaluates $2,582/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
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: #22197822
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.