543 Kingston LnShenandoahTX77384
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 Shenandoah at 543 Kingston Ln, Shenandoah, TX, 77384 priced at $598,700 converts $3,160/mo rent into after a $2,930/mo obligation. Total monthly income equals $3,160/mo. Return on cash invested prints 13.38% in year one, and rental yield reads 6.33% against a $598,700 entry. Equity gained on principal adds $3,863/yr, while 5% annual appreciation compiles into $165,410 by year five. Five-year ROI reaches 68.99% and total cumulative return in cash sums $135,900. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,160/mo property income covering a $2,930/mo payment, not borrower’s personal income.
Single Family
Built in 2020
3,998 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77384, Conroe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,192 (100%) |
| Owner Occupied HU | 7,349 (55.7%) |
| Renter Occupied HU | 4,797 (36.4%) |
| Vacant Housing Units | 1,046 ( 7.9%) |
| Median Home Value | $435,407 |
| Average Home Value | $514,757 |
Housing Distribution
Address Breakdown
Residential
13,283
Single Family
8,292
Multi-Family
4,991
Businesses
691
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Seder • eXp Realty LLC
Mls Name: HAR
Mls ID: #77735207