4453 Wapama Falls LoopConroeTX77303
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 Conroe at 4453 Wapama Falls Loop, Conroe, TX, 77303 generates $3,804/mo in rent and, after a $2,112/mo payment, leaves $648/mo in cash flow. Total monthly income is $3,804/mo, and annual cash flow is $7,774/yr on $143,072 invested. Return on cash invested sits at 25.34% in year one, and rental yield is 10.58% on a $431,590 entry. Equity gained on principal adds $2,785/yr, while 5% annual appreciation builds toward $119,240 over five years. Five-year ROI reaches 133.45% and total cumulative return in cash sums $190,930. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,804/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
7,810 sqft lot
$N/A/sqft
$1,050 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77303, Conroe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,577 (100%) |
| Owner Occupied HU | 6,547 (68.4%) |
| Renter Occupied HU | 2,463 (25.7%) |
| Vacant Housing Units | 567 ( 5.9%) |
| Median Home Value | $305,121 |
| Average Home Value | $343,028 |
Housing Distribution
Address Breakdown
Residential
9,827
Single Family
8,708
Multi-Family
1,119
Businesses
447
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Chavana • D.R. Horton Homes
Mls Name: HAR
Mls Provider:
Mls ID: #85892238
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.