58 N Delta Mill CirConroeTX77385
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 58 N Delta Mill Cir, Conroe, TX, 77385 priced at $399,950 pairs $3,070/mo rent with $225/mo cash flow after a $1,958/mo payment. Total monthly income equals $3,070/mo, and annual cash flow comes to $2,705/yr on $132,583 invested. Return on cash invested is 21.95% in year one, and rental yield stands at 9.21% on a $399,950 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,499 by year five. Five-year ROI measures 115.01% and total cumulative return in cash reaches $152,484. For financing, Ziffy Mortgage’s DSCR program evaluates $3,070/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
6,324 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77385, Conroe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,197 (100%) |
| Owner Occupied HU | 9,411 (77.2%) |
| Renter Occupied HU | 2,251 (18.5%) |
| Vacant Housing Units | 535 ( 4.4%) |
| Median Home Value | $353,235 |
| Average Home Value | $383,398 |
Housing Distribution
Address Breakdown
Residential
11,717
Single Family
10,948
Multi-Family
769
Businesses
833
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices