79 Black Swan PlMagnoliaTX77354
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 Magnolia at 79 Black Swan Pl, Magnolia, TX, 77354 priced at $382,000 pairs $2,746/mo rent with $29/mo cash flow after a $1,870/mo payment. Total monthly income equals $2,746/mo, and annual cash flow comes to $351/yr on $126,633 invested. Return on cash invested is 20.19% in year one, and rental yield stands at 8.63% on a $382,000 basis. Equity gained on principal adds $2,465/yr, and 5% annual appreciation accumulates to $105,540 by year five. Five-year ROI measures 105.57% and total cumulative return in cash reaches $133,685. For financing, Ziffy Mortgage’s DSCR program evaluates $2,746/mo property income against a $1,870/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
6,264 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77354, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,545 (100%) |
| Owner Occupied HU | 15,505 (75.5%) |
| Renter Occupied HU | 3,830 (18.6%) |
| Vacant Housing Units | 1,210 ( 5.9%) |
| Median Home Value | $465,218 |
| Average Home Value | $529,342 |
Housing Distribution
Address Breakdown
Residential
18,911
Single Family
16,788
Multi-Family
2,123
Businesses
1,260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices