500 Cypress Bend DrVillage MillsTX77663
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 Village Mills at 500 Cypress Bend Dr, Village Mills, TX, 77663 offers $1,994/mo rent that, after a $612/mo payment, leaves $1,105/mo cash flow. Total monthly income is $1,994/mo, and annual cash flow is $13,259/yr on $41,438 cash. Return on cash invested measures 51.91% in year one, and rental yield stands at 19.14% at a $125,000 entry. Equity gained on principal adds $807/yr while 5% annual appreciation compounds into $34,535 by year five. Five-year ROI records 275.65% and total cumulative return in cash reaches $114,221. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,994/mo property income versus a $612/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77663, Village Mills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 624 (100%) |
| Owner Occupied HU | 477 (76.4%) |
| Renter Occupied HU | 52 ( 8.3%) |
| Vacant Housing Units | 95 (15.2%) |
| Median Home Value | $184,407 |
| Average Home Value | $178,187 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erica Wright • RE/MAX ONE -- 9000010
Mls Name: BBOR
Mls ID: #261449