5103 Walnut Grove LnManvelTX77578
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
Investment property for sale in Manvel at 5103 Walnut Grove Ln, Manvel, TX, 77578 offers a 8.8% rental yield on a $539,900 purchase with $3,960/mo rent. Total monthly income registers $3,960/mo, and a $2,643/mo payment leaves $21/mo available for distribution. Annual cash flow reaches $253/yr on $177,627 to close, and return on cash invested stands at 20.2% in year one. Equity gained on principal adds $3,484/yr while 5% annual appreciation supports $149,164 over five years. Portfolio math shows five-year ROI at 105.87% and total cumulative return in cash at $188,059. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,960/mo property income against a $2,643/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
6,716 sqft lot
$N/A/sqft
$1,190 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Housing Distribution
Address Breakdown
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Quoc Cao • Walzel Properties - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #37605763
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.