78 N Walden Elms CirSpringTX77382
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 Spring at 78 N Walden Elms Cir, Spring, TX, 77382 priced at $260,000 converts $2,480/mo rent into $631/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,480/mo, and annual cash flow totals $7,568/yr on $86,190 invested. Return on cash invested prints 28.69% in year one, and rental yield reads 11.45% against a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,833 by year five. Five-year ROI reaches 151.17% and total cumulative return in cash sums $130,289. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,480/mo property income covering a $1,273/mo payment, not borrower’s personal income.
Townhouse
Built in 1997
2,482 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77382, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,003 (100%) |
| Owner Occupied HU | 10,318 (73.7%) |
| Renter Occupied HU | 3,029 (21.6%) |
| Vacant Housing Units | 656 ( 4.7%) |
| Median Home Value | $573,705 |
| Average Home Value | $681,922 |
Housing Distribution
Address Breakdown
Residential
13,684
Single Family
12,331
Multi-Family
1,353
Businesses
297
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices