418 Monarch TrlHuntsvilleTX77304
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 Huntsville at 418 Monarch Trl, Huntsville, TX, 77304 priced at $298,075 pairs $2,790/mo rent with $670/mo cash flow after a $1,459/mo payment. Total monthly income equals $2,790/mo, and annual cash flow comes to $8,043/yr on $98,812 invested. Return on cash invested is 28.05% in year one, and rental yield stands at 11.23% on a $298,075 basis. Equity gained on principal adds $1,923/yr, and 5% annual appreciation accumulates to $82,353 by year five. Five-year ROI measures 147.74% and total cumulative return in cash reaches $145,987. For financing, Ziffy Mortgage’s DSCR program evaluates $2,790/mo property income against a $1,459/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77304, Conroe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,022 (100%) |
| Owner Occupied HU | 12,097 (54.9%) |
| Renter Occupied HU | 7,680 (34.9%) |
| Vacant Housing Units | 2,245 (10.2%) |
| Median Home Value | $383,902 |
| Average Home Value | $451,552 |
Housing Distribution
Address Breakdown
Residential
19,796
Single Family
13,347
Multi-Family
6,449
Businesses
1,250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls ID: #82290827