405 N Magnolia StHighlandsTX77562
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 Highlands at 405 N Magnolia St, Highlands, TX, 77562 priced at $278,000 pairs $2,723/mo rent with $746/mo cash flow after a $1,361/mo payment. Total monthly income equals $2,723/mo, and annual cash flow comes to $8,949/yr on $92,157 invested. Return on cash invested is 29.62% in year one, and rental yield stands at 11.75% on a $278,000 basis. Equity gained on principal adds $1,794/yr, and 5% annual appreciation accumulates to $76,806 by year five. Five-year ROI measures 156.13% and total cumulative return in cash reaches $143,885. For financing, Ziffy Mortgage’s DSCR program evaluates $2,723/mo property income against a $1,361/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77562, Highlands, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,559 (100%) |
| Owner Occupied HU | 3,712 (66.8%) |
| Renter Occupied HU | 1,465 (26.4%) |
| Vacant Housing Units | 382 ( 6.9%) |
| Median Home Value | $283,692 |
| Average Home Value | $324,989 |
Housing Distribution
Address Breakdown
Residential
3,960
Single Family
3,836
Multi-Family
124
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices