423 Magnolia LnRichwoodTX77531
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 Richwood at 423 Magnolia Ln, Richwood, TX, 77531 priced at $239,900 pairs $2,365/mo rent with $588/mo cash flow after a $1,174/mo payment. Total monthly income equals $2,365/mo, and annual cash flow comes to $7,061/yr on $79,527 invested. Return on cash invested is 28.79% in year one, and rental yield stands at 11.83% on a $239,900 basis. Equity gained on principal adds $1,548/yr, and 5% annual appreciation accumulates to $66,280 by year five. Five-year ROI measures 152.08% and total cumulative return in cash reaches $120,943. For financing, Ziffy Mortgage’s DSCR program evaluates $2,365/mo property income against a $1,174/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1976
0.32 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Williams • Stone's Throw Realty
Mls Name: HAR
Mls Provider:
Mls ID: #25463079
Disclaimer: Copyright 2024, 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.