515 Park Hill CtStaffordTX77477
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 Stafford at 515 Park Hill Ct, Stafford, TX, 77477 priced at $324,700 pairs $2,579/mo rent with $270/mo cash flow after a $1,589/mo payment. Total monthly income equals $2,579/mo, and annual cash flow comes to $3,243/yr on $107,638 invested. Return on cash invested is 22.92% in year one, and rental yield stands at 9.53% on a $324,700 basis. Equity gained on principal adds $2,095/yr, and 5% annual appreciation accumulates to $89,709 by year five. Five-year ROI measures 120.23% and total cumulative return in cash reaches $129,411. For financing, Ziffy Mortgage’s DSCR program evaluates $2,579/mo property income against a $1,589/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: 77477, Stafford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,943 (100%) |
| Owner Occupied HU | 6,026 (37.8%) |
| Renter Occupied HU | 8,493 (53.3%) |
| Vacant Housing Units | 1,424 ( 8.9%) |
| Median Home Value | $281,260 |
| Average Home Value | $312,979 |
Housing Distribution
Address Breakdown
Residential
14,307
Single Family
7,249
Multi-Family
7,058
Businesses
2,367
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices