4118 Hidden Autumn LnLeague CityTX77573
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 League City at 4118 Hidden Autumn Ln, League City, TX, 77573 generates $3,436/mo in rent and, after a $2,327/mo payment, leaves $55/mo in cash flow. Total monthly income is $3,436/mo, and annual cash flow is $660/yr on $157,625 invested. Return on cash invested sits at 20.33% in year one, and rental yield is 8.67% on a $475,490 entry. Equity gained on principal adds $3,068/yr, while 5% annual appreciation builds toward $131,369 over five years. Five-year ROI reaches 106.29% and total cumulative return in cash sums $167,537. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,436/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
7,919 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Turner • D.R. Horton
Mls Name: HAR
Mls ID: #17862737